As of 2025-07-15, the Intrinsic Value of Rosinter Restorants Holding PAO (ROST.ME) is 83.65 RUB. This ROST.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.20 RUB, the upside of Rosinter Restorants Holding PAO is -50.00%.
The range of the Intrinsic Value is (104.81) - 613.52 RUB
Based on its market price of 167.20 RUB and our intrinsic valuation, Rosinter Restorants Holding PAO (ROST.ME) is overvalued by 50.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (104.81) - 613.52 | 83.65 | -50.0% |
| DCF (Growth 10y) | (54.05) - 712.10 | 151.06 | -9.7% |
| DCF (EBITDA 5y) | (30.53) - 620.00 | 221.47 | 32.5% |
| DCF (EBITDA 10y) | (19.06) - 709.93 | 232.69 | 39.2% |
| Fair Value | 40.63 - 40.63 | 40.63 | -75.70% |
| P/E | 155.03 - 372.55 | 264.06 | 57.9% |
| EV/EBITDA | 118.96 - 847.07 | 393.00 | 135.0% |
| EPV | (34.32) - 466.49 | 216.08 | 29.2% |
| DDM - Stable | 19.67 - 39.30 | 29.48 | -82.4% |
| DDM - Multi | 51.70 - 87.27 | 65.48 | -60.8% |
| Market Cap (mil) | 2,727.03 |
| Beta | -0.07 |
| Outstanding shares (mil) | 16.31 |
| Enterprise Value (mil) | 11,598.65 |
| Market risk premium | 11.68% |
| Cost of Equity | 26.76% |
| Cost of Debt | 18.51% |
| WACC | 16.56% |