Intrinsic Value

The intrinsic value of Whoosh Holding PAO (WUSH) under the Base Case is 26.04 RUB per share. Compared with the current market price of 36.53 RUB, the stock appears Overvalued by 29% .

The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 25% a year over the next five years, less than a third of its five-year pace of 191%. Net margin ends at 17% by 2030, below its five-year average of 23%.

Do our valuations actually work? See backtest results .

WUSH Intrinsic Value
₽26.04
Overvaluation 29%
Intrinsic Value
Price ₽36.53
W

WUSH is cheaper than usual. Still overvalued, but less so than on 97% of days in the past 4 years.

Monitor WUSH
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ₽20.83
Get notified when the price drops into your buy zone
Current Price ₽36.53
Intrinsic Value ₽26.04
Margin of Safety 20% ₽20.83
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to WUSH

Fundamental Analysis

What Whoosh Holding PAO Does

Whoosh Holding PAO runs a shared electric scooter and e-bike rental business. It places vehicles in cities and lets people unlock and use them through a mobile app for short trips. The company mainly serves urban riders who want a fast, flexible way to move around without owning a vehicle.

Headquarters
Russia RU
IPO date
Dec 14, 2022
Read the full company overview
View Company Overview
Financials

Revenue & Expenses Breakdown
Whoosh Holding PAO

Efficiency

Earnings Waterfall
Whoosh Holding PAO

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one WUSH stock?

The intrinsic value for Whoosh Holding PAO (WUSH) under the Base Case is 26.04 RUB.

Is WUSH stock undervalued or overvalued?

Compared with the current market price of 36.53 RUB, the stock appears Overvalued by 29% .

Back to Top