As of 2025-07-07, the Intrinsic Value of Sollers PAO (SVAV.ME) is 871.78 RUB. This SVAV.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 929.00 RUB, the upside of Sollers PAO is -6.20%.
The range of the Intrinsic Value is 771.88 - 999.55 RUB
Based on its market price of 929.00 RUB and our intrinsic valuation, Sollers PAO (SVAV.ME) is overvalued by 6.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 771.88 - 999.55 | 871.78 | -6.2% |
| DCF (Growth 10y) | 1,004.15 - 1,265.94 | 1,120.44 | 20.6% |
| DCF (EBITDA 5y) | 1,302.75 - 2,219.13 | 1,522.45 | 63.9% |
| DCF (EBITDA 10y) | 1,301.95 - 2,037.81 | 1,506.45 | 62.2% |
| Fair Value | 591.77 - 591.77 | 591.77 | -36.30% |
| P/E | 1,079.40 - 1,611.17 | 1,263.60 | 36.0% |
| EV/EBITDA | 715.89 - 1,421.18 | 958.68 | 3.2% |
| EPV | 141.62 - 189.55 | 165.59 | -82.2% |
| DDM - Stable | 274.48 - 443.10 | 358.79 | -61.4% |
| DDM - Multi | 812.22 - 984.21 | 889.06 | -4.3% |
| Market Cap (mil) | 29,254.21 |
| Beta | -0.32 |
| Outstanding shares (mil) | 31.49 |
| Enterprise Value (mil) | 35,620.21 |
| Market risk premium | 11.68% |
| Cost of Equity | 29.11% |
| Cost of Debt | 5.00% |
| WACC | 20.65% |