As of 2025-07-01, the Intrinsic Value of Gazprom Gazoraspredeleniye Rostov-Na-Donu PAO (RTGZ.ME) is 44,917.50 RUB. This RTGZ.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36,700.00 RUB, the upside of Gazprom Gazoraspredeleniye Rostov-Na-Donu PAO is 22.40%.
The range of the Intrinsic Value is 39,408.67 - 52,028.12 RUB
Based on its market price of 36,700.00 RUB and our intrinsic valuation, Gazprom Gazoraspredeleniye Rostov-Na-Donu PAO (RTGZ.ME) is undervalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39,408.67 - 52,028.12 | 44,917.50 | 22.4% |
| DCF (Growth 10y) | 46,130.39 - 59,535.25 | 52,022.50 | 41.8% |
| DCF (EBITDA 5y) | 66,353.46 - 131,589.13 | 87,144.21 | 137.5% |
| DCF (EBITDA 10y) | 64,793.04 - 111,279.68 | 79,888.19 | 117.7% |
| Fair Value | 44,119.10 - 44,119.10 | 44,119.10 | 20.22% |
| P/E | 100,115.98 - 131,800.32 | 117,591.36 | 220.4% |
| EV/EBITDA | 36,940.11 - 197,265.12 | 105,851.39 | 188.4% |
| EPV | (57,786.81) - (66,740.09) | (62,263.42) | -269.7% |
| DDM - Stable | 24,509.02 - 38,636.96 | 31,573.00 | -14.0% |
| DDM - Multi | 22,990.20 - 29,169.42 | 25,755.25 | -29.8% |
| Market Cap (mil) | 4,404.00 |
| Beta | 0.10 |
| Outstanding shares (mil) | 0.12 |
| Enterprise Value (mil) | 4,404.00 |
| Market risk premium | 6.92% |
| Cost of Equity | 20.21% |
| Cost of Debt | 5.50% |
| WACC | 13.80% |