The Discounted Cash Flow (DCF) valuation of NK Russneft' PAO (RNFT.ME) is 312.59 RUB. With the latest stock price at 210.40 RUB, the upside of NK Russneft' PAO based on DCF is 48.6%.
Based on the latest price of 210.40 RUB and our DCF valuation, NK Russneft' PAO (RNFT.ME) is a buy. buying RNFT.ME stocks now will result in a potential gain of 48.6%.
| Range | Selected | |
| WACC / Discount Rate | 12.1% - 16.9% | 14.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 201.69 - 504.33 | 312.59 |
| Upside | -4.1% - 139.7% | 48.6% |