As of 2025-07-07, the Intrinsic Value of Tatneft' PAO (TATN.ME) is 651.93 RUB. This TATN.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 718.40 RUB, the upside of Tatneft' PAO is -9.30%.
The range of the Intrinsic Value is 585.63 - 739.90 RUB
Based on its market price of 718.40 RUB and our intrinsic valuation, Tatneft' PAO (TATN.ME) is overvalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 585.63 - 739.90 | 651.93 | -9.3% |
| DCF (Growth 10y) | 694.99 - 879.19 | 775.02 | 7.9% |
| DCF (EBITDA 5y) | 667.53 - 905.90 | 783.23 | 9.0% |
| DCF (EBITDA 10y) | 724.60 - 954.61 | 829.76 | 15.5% |
| Fair Value | 2,539.41 - 2,539.41 | 2,539.41 | 253.48% |
| P/E | 555.37 - 788.39 | 688.04 | -4.2% |
| EV/EBITDA | 498.77 - 858.98 | 690.98 | -3.8% |
| EPV | 725.71 - 869.12 | 797.42 | 11.0% |
| DDM - Stable | 354.50 - 600.79 | 477.64 | -33.5% |
| DDM - Multi | 619.34 - 775.25 | 687.15 | -4.4% |
| Market Cap (mil) | 1,671,142.10 |
| Beta | 0.48 |
| Outstanding shares (mil) | 2,326.20 |
| Enterprise Value (mil) | 1,626,223.10 |
| Market risk premium | 11.68% |
| Cost of Equity | 24.85% |
| Cost of Debt | 10.75% |
| WACC | 24.15% |