As of 2025-05-19, the Intrinsic Value of Gazprom Neft' PAO (SIBN.ME) is 530.07 RUB. This SIBN.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 739.80 RUB, the upside of Gazprom Neft' PAO is -28.30%.
The range of the Intrinsic Value is 453.94 - 631.35 RUB
Based on its market price of 739.80 RUB and our intrinsic valuation, Gazprom Neft' PAO (SIBN.ME) is overvalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 453.94 - 631.35 | 530.07 | -28.3% |
| DCF (Growth 10y) | 575.24 - 761.49 | 656.23 | -11.3% |
| DCF (EBITDA 5y) | 464.17 - 639.94 | 533.59 | -27.9% |
| DCF (EBITDA 10y) | 574.23 - 755.25 | 649.33 | -12.2% |
| Fair Value | 4,260.02 - 4,260.02 | 4,260.02 | 475.83% |
| P/E | 649.23 - 1,093.98 | 782.97 | 5.8% |
| EV/EBITDA | 383.59 - 793.25 | 568.74 | -23.1% |
| EPV | 1,343.51 - 1,556.62 | 1,450.07 | 96.0% |
| DDM - Stable | 568.00 - 956.70 | 762.35 | 3.0% |
| DDM - Multi | 399.25 - 532.41 | 456.88 | -38.2% |
| Market Cap (mil) | 3,507,613.80 |
| Beta | -0.11 |
| Outstanding shares (mil) | 4,741.30 |
| Enterprise Value (mil) | 4,465,265.50 |
| Market risk premium | 11.68% |
| Cost of Equity | 22.02% |
| Cost of Debt | 5.00% |
| WACC | 18.60% |