The Discounted Cash Flow (DCF) valuation of Var'yeganneftegaz PAO (VJGZ.ME) is 289.43 RUB. With the latest stock price at 3,940.00 RUB, the upside of Var'yeganneftegaz PAO based on DCF is -92.7%.
Based on the latest price of 3,940.00 RUB and our DCF valuation, Var'yeganneftegaz PAO (VJGZ.ME) is a sell. selling VJGZ.ME stocks now will result in a potential gain of 92.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.3% - 14.1% | 12.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 237.13 - 371.91 | 289.43 |
| Upside | -94.0% - -90.6% | -92.7% |