The Discounted Cash Flow (DCF) valuation of Korporatsiya VSMPO-AVISMA PAO (VSMO.ME) is 7,161.21 RUB. With the latest stock price at 39,800.00 RUB, the upside of Korporatsiya VSMPO-AVISMA PAO based on DCF is -82.0%.
Based on the latest price of 39,800.00 RUB and our DCF valuation, Korporatsiya VSMPO-AVISMA PAO (VSMO.ME) is a sell. selling VSMO.ME stocks now will result in a potential gain of 82.0%.
| Range | Selected | |
| WACC / Discount Rate | 19.7% - 24.4% | 22.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4,931.37 - 10,398.62 | 7,161.21 |
| Upside | -87.6% - -73.9% | -82.0% |