DCF Value

The DCF Value for Magadanenergo PAO (MAGE) under the Base Case is 1.6 RUB. Compared with the current market price of 2.55 RUB, the stock appears Overvalued by 37% .

Key assumptions
MAGE DCF Value
Base Case
₽1.6
Overvaluation 37%
DCF Value
Price ₽2.55
Explore More DCF Valuations

Reverse DCF

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