UCSS.ME
Ob''yedinennye Kreditnye Sistemy PAO
Price:  
805 
RUB
Volume:  
10,710
Russian Federation | Diversified Financial Services

UCSS.ME Intrinsic Value

-78.4 %
Upside

What is the intrinsic value of UCSS.ME?

As of 2025-07-05, the Intrinsic Value of Ob''yedinennye Kreditnye Sistemy PAO (UCSS.ME) is 174.18 RUB. This UCSS.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 805.00 RUB, the upside of Ob''yedinennye Kreditnye Sistemy PAO is -78.4%.

The range of the Intrinsic Value is 160.33 - 193.96 RUB.

Is UCSS.ME undervalued or overvalued?

Based on its market price of 805.00 RUB and our intrinsic valuation, Ob''yedinennye Kreditnye Sistemy PAO (UCSS.ME) is overvalued by 78.4%.

805.00 RUB
Stock Price
174.18 RUB
Intrinsic Value
Intrinsic Value Details

UCSS.ME Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 160.33 - 193.96 174.18 -78.4%
DCF (Growth Exit 10Y) 164.74 - 191.94 176.06 -78.1%
DCF (EBITDA Exit 5Y) 203.12 - 270.99 225.32 -72.0%
DCF (EBITDA Exit 10Y) 191.39 - 242.78 208.83 -74.1%
Peter Lynch Fair Value 190.21 - 190.21 190.21 -76.37%
P/E Multiples 319.14 - 883.33 645.88 -19.8%
EV/EBITDA Multiples 397.06 - 828.04 626.18 -22.2%
Earnings Power Value 1,805.15 - 1,991.37 1,898.26 135.8%
Dividend Discount Model - Stable 126.21 - 220.81 173.51 -78.4%
Dividend Discount Model - Multi Stages 83.45 - 115.12 96.86 -88.0%

UCSS.ME Intrinsic Value - Key Valuation Metrics

Market Cap (mil)19,095
Beta-0.38
Outstanding shares (mil)24
Enterprise Value (mil)18,748
Market risk premium12.2%
Cost of Equity22.3%
Cost of Debt5%
WACC13.2%