Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
KBSB TNS Energo Kuban' PAO

TNS Energo Kuban' PAO
MOEX:KBSB

Watchlist Manager
TNS Energo Kuban' PAO Logo
TNS Energo Kuban' PAO
MOEX:KBSB
Watchlist
Price: 947 RUB 2.05%
Market Cap: ₽16.9B
Write Note Create Alert

DCF Value

The DCF Value for TNS Energo Kuban' PAO (KBSB) under the Base Case is RUB. Compared with the current market price of 947 RUB, the stock appears .

Key assumptions
KBSB DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 15.1%
Net Margin 3.3%4.9%
Cash Flow Conversion 16%
Forecast Period 7 years
Model Settings
Template via FCFE
Discount Rate 20%
Exit Multiple 5.4x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue KBSB Research

Summary
KBSB intrinsic value, competitors valuation, and company profile.
DCF Valuation
KBSB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KBSB stock valuation using valuation multiples.
Wall St Estimates
KBSB price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KBSB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate