The Discounted Cash Flow (DCF) valuation of GK TNS Energo PAO (TNSE.ME) is 4,290.95 RUB. With the latest stock price at 3,520.00 RUB, the upside of GK TNS Energo PAO based on DCF is 21.9%.
Based on the latest price of 3,520.00 RUB and our DCF valuation, GK TNS Energo PAO (TNSE.ME) is a buy. buying TNSE.ME stocks now will result in a potential gain of 21.9%.
| Range | Selected | |
| WACC / Discount Rate | 19.8% - 21.5% | 20.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | - | 4,290.95 |
| Upside | - | 21.9% |