Novatek PAO
LSE:NVTK
Intrinsic Value
The intrinsic value of one NVTK stock under the Base Case scenario is 46.31 USD. Compared to the current market price of 65.02 USD, Novatek PAO is Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Novatek PAO
Fundamental Analysis

Revenue & Expenses Breakdown
Novatek PAO
Balance Sheet Decomposition
Novatek PAO
Current Assets | 562.2B |
Cash & Short-Term Investments | 157.7B |
Receivables | 218.7B |
Other Current Assets | 185.8B |
Non-Current Assets | 2.7T |
Long-Term Investments | 618.1B |
PP&E | 1.2T |
Other Non-Current Assets | 879.7B |
Free Cash Flow Analysis
Novatek PAO
RUB | |
Free Cash Flow | RUB |
Earnings Waterfall
Novatek PAO
Revenue
|
1.4T
RUB
|
Cost of Revenue
|
-570.5B
RUB
|
Gross Profit
|
801B
RUB
|
Operating Expenses
|
-433.4B
RUB
|
Operating Income
|
367.5B
RUB
|
Other Expenses
|
95.5B
RUB
|
Net Income
|
463B
RUB
|
NVTK Profitability Score
Profitability Due Diligence
Novatek PAO's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Novatek PAO's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
NVTK Solvency Score
Solvency Due Diligence
Novatek PAO's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
Novatek PAO's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NVTK Price Targets Summary
Novatek PAO
Dividends
Current shareholder yield for NVTK is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one NVTK stock under the Base Case scenario is 46.31 USD.
Compared to the current market price of 65.02 USD, Novatek PAO is Overvalued by 29%.