The Discounted Cash Flow (DCF) valuation of TNS Energo Voronezh PAO (VRSB.ME) is 143.54 RUB. With the latest stock price at 670.00 RUB, the upside of TNS Energo Voronezh PAO based on DCF is -78.6%.
Based on the latest price of 670.00 RUB and our DCF valuation, TNS Energo Voronezh PAO (VRSB.ME) is a sell. selling VRSB.ME stocks now will result in a potential gain of 78.6%.
| Range | Selected | |
| WACC / Discount Rate | 11.9% - 12.9% | 12.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 129.68 - 163.43 | 143.54 |
| Upside | -80.6% - -75.6% | -78.6% |