Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
KUBE Rosseti Kuban' PAO

Rosseti Kuban' PAO
MOEX:KUBE

Watchlist Manager
Rosseti Kuban' PAO Logo
Rosseti Kuban' PAO
MOEX:KUBE
Watchlist
Price: 141.2 RUB
Market Cap: ₽115.8B
Write Note Create Alert

DCF Value

The DCF Value for Rosseti Kuban' PAO (KUBE) under the Base Case is RUB. Compared with the current market price of 141.2 RUB, the stock appears .

Key assumptions
KUBE DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 13.4%
Operating Margin 12.8%9.1%
Cash Flow Conversion 22%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 19.7%
Exit Multiple 2.3x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue KUBE Research

Summary
KUBE intrinsic value, competitors valuation, and company profile.
DCF Valuation
KUBE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KUBE stock valuation using valuation multiples.
Wall St Estimates
KUBE 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
KUBE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate