As of 2025-05-19, the Intrinsic Value of Volgogradenergosbyt PAO (VGSB.ME) is 11.62 RUB. This VGSB.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.80 RUB, the upside of Volgogradenergosbyt PAO is -41.30%.
The range of the Intrinsic Value is 10.80 - 12.61 RUB
Based on its market price of 19.80 RUB and our intrinsic valuation, Volgogradenergosbyt PAO (VGSB.ME) is overvalued by 41.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.80 - 12.61 | 11.62 | -41.3% |
| DCF (Growth 10y) | 11.25 - 12.94 | 12.02 | -39.3% |
| DCF (EBITDA 5y) | 12.49 - 19.27 | 15.65 | -21.0% |
| DCF (EBITDA 10y) | 12.45 - 17.41 | 14.70 | -25.8% |
| Fair Value | 4.36 - 4.36 | 4.36 | -78.00% |
| P/E | 8.59 - 15.22 | 10.82 | -45.4% |
| EV/EBITDA | 8.44 - 20.68 | 13.57 | -31.4% |
| EPV | 11.01 - 12.44 | 11.72 | -40.8% |
| DDM - Stable | 2.68 - 4.18 | 3.43 | -82.7% |
| DDM - Multi | 2.71 - 3.39 | 3.02 | -84.8% |
| Market Cap (mil) | 7,921.98 |
| Beta | 0.21 |
| Outstanding shares (mil) | 400.10 |
| Enterprise Value (mil) | 7,921.98 |
| Market risk premium | 6.92% |
| Cost of Equity | 17.08% |
| Cost of Debt | 7.00% |
| WACC | 15.68% |