The Discounted Cash Flow (DCF) valuation of Investitsionnaya Kompaniya IK Russ-Invest PAO (RUSI.ME) is 31.02 RUB. With the latest stock price at 125.30 RUB, the upside of Investitsionnaya Kompaniya IK Russ-Invest PAO based on DCF is -75.2%.
Based on the latest price of 125.30 RUB and our DCF valuation, Investitsionnaya Kompaniya IK Russ-Invest PAO (RUSI.ME) is a sell. selling RUSI.ME stocks now will result in a potential gain of 75.2%.
| Range | Selected | |
| WACC / Discount Rate | 13.0% - 13.8% | 13.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 27.48 - 35.78 | 31.02 |
| Upside | -78.1% - -71.4% | -75.2% |