As of 2026-04-03, the Intrinsic Value of Stavropol'energosbyt PAO (STSB.ME) is 1.81 RUB. This STSB.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.28 RUB, the upside of Stavropol'energosbyt PAO is -44.90%.
The range of the Intrinsic Value is 1.57 - 2.10 RUB
Based on its market price of 3.28 RUB and our intrinsic valuation, Stavropol'energosbyt PAO (STSB.ME) is overvalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.57 - 2.10 | 1.81 | -44.9% |
| DCF (Growth 10y) | 1.95 - 2.50 | 2.19 | -33.1% |
| DCF (EBITDA 5y) | 2.60 - 4.07 | 3.28 | -0.0% |
| DCF (EBITDA 10y) | 2.89 - 4.18 | 3.48 | 6.0% |
| Fair Value | 7.17 - 7.17 | 7.17 | 118.73% |
| P/E | 2.11 - 3.55 | 2.79 | -15.0% |
| EV/EBITDA | 1.62 - 2.86 | 2.21 | -32.6% |
| EPV | 1.49 - 1.80 | 1.65 | -49.7% |
| DDM - Stable | 0.68 - 1.11 | 0.90 | -72.6% |
| DDM - Multi | 0.59 - 0.78 | 0.67 | -79.5% |
| Market Cap (mil) | 3,677.44 |
| Beta | 0.07 |
| Outstanding shares (mil) | 1,121.17 |
| Enterprise Value (mil) | 3,677.44 |
| Market risk premium | 6.92% |
| Cost of Equity | 18.69% |
| Cost of Debt | 5.00% |
| WACC | 10.30% |