The Discounted Cash Flow (DCF) valuation of Korporatsiya VSMPO-AVISMA PAO (VSMO.ME) is 8,098.33 RUB. With the latest stock price at 39,800.00 RUB, the upside of Korporatsiya VSMPO-AVISMA PAO based on DCF is -79.7%.
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 79.7%.
| Range | Selected | |
| WACC / Discount Rate | 20.1% - 25.3% | 22.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6,618.88 - 10,256.83 | 8,098.33 |
| Upside | -83.4% - -74.2% | -79.7% |