The Discounted Cash Flow (DCF) valuation of Vyborgskiy Sudostroitel'nyi Zavod PAO (VSYD.ME) is 9,902.65 RUB. With the latest stock price at 18,400.00 RUB, the upside of Vyborgskiy Sudostroitel'nyi Zavod PAO based on DCF is -46.2%.
Based on the latest price of 18,400.00 RUB and our DCF valuation, Vyborgskiy Sudostroitel'nyi Zavod PAO (VSYD.ME) is a sell. selling VSYD.ME stocks now will result in a potential gain of 46.2%.
| Range | Selected | |
| WACC / Discount Rate | 18.0% - 21.9% | 19.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9,007.31 - 11,143.51 | 9,902.65 |
| Upside | -51.0% - -39.4% | -46.2% |