As of 2025-05-13, the Intrinsic Value of Yandex NV (YNDX) is 26.15 USD. This YNDX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.94 USD, the upside of Yandex NV is 38.10%.
The range of the Intrinsic Value is 19.37 - 52.92 USD
Based on its market price of 18.94 USD and our intrinsic valuation, Yandex NV (YNDX) is undervalued by 38.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.37 - 52.92 | 26.15 | 38.1% |
| DCF (Growth 10y) | 10.38 - 12.40 | 10.84 | -42.7% |
| DCF (EBITDA 5y) | 13.30 - 14.51 | 13.96 | -26.3% |
| DCF (EBITDA 10y) | 10.82 - 11.31 | 11.07 | -41.6% |
| Fair Value | 23.22 - 23.22 | 23.22 | 22.62% |
| P/E | 0.11 - 0.15 | 0.13 | -99.3% |
| EV/EBITDA | 12.55 - 31.81 | 21.65 | 14.3% |
| EPV | 6.22 - 8.24 | 7.23 | -61.8% |
| DDM - Stable | 12.45 - 51.91 | 32.18 | 69.9% |
| DDM - Multi | 0.42 - 1.38 | 0.64 | -96.6% |
| Market Cap (mil) | 4,459.42 |
| Beta | 1.61 |
| Outstanding shares (mil) | 235.45 |
| Enterprise Value (mil) | 4,459.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.73% |
| Cost of Debt | 5.00% |
| WACC | 7.63% |