The Discounted Cash Flow (DCF) valuation of OK Rusal MKPAO (RUAL.ME) is 23.54 RUB. With the latest stock price at 42.79 RUB, the upside of OK Rusal MKPAO based on DCF is -45.0%.
Based on the latest price of 42.79 RUB and our DCF valuation, OK Rusal MKPAO (RUAL.ME) is a sell. selling RUAL.ME stocks now will result in a potential gain of 45.0%.
| Range | Selected | |
| WACC / Discount Rate | 14.1% - 23.9% | 19.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.28 - 58.32 | 23.54 |
| Upside | -80.6% - 36.3% | -45.0% |