The Discounted Cash Flow (DCF) valuation of Samaraenergo PAO (SAGO.ME) is 2.75 RUB. With the latest stock price at 4.20 RUB, the upside of Samaraenergo PAO based on DCF is -34.7%.
Based on the latest price of 4.20 RUB and our DCF valuation, Samaraenergo PAO (SAGO.ME) is a sell. selling SAGO.ME stocks now will result in a potential gain of 34.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.0% - 12.7% | 11.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.56 - 2.99 | 2.75 |
| Upside | -39.2% - -29.0% | -34.7% |