The Discounted Cash Flow (DCF) valuation of Yunipro PAO (UPRO.ME) is 2.04 RUB. With the latest stock price at 2.16 RUB, the upside of Yunipro PAO based on DCF is -5.6%.
Based on the latest price of 2.16 RUB and our DCF valuation, Yunipro PAO (UPRO.ME) is a sell. selling UPRO.ME stocks now will result in a potential gain of 5.6%.
| Range | Selected | |
| WACC / Discount Rate | 21.7% - 24.1% | 22.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.92 - 2.18 | 2.04 |
| Upside | -11.0% - 0.9% | -5.6% |