MOEX: QIWI - QIWI (КИВИ)

Yield per half year: -3.11%
Sector: Финансы

Current price
168
Average price
133.87-20.32%

Average analyst price
520.68+209.93%
Price based on EPS
93.86-44.13%
Price according to DCF model (ebitda)
159.53-5.04%
Discount price Net Income
148.21-11.78%
0/10

Average analyst price

Fair price = 520.68
Current price = 168 ₽ (difference = +209.93%)

Idea Price forecast Changes Expiration date Analyst
Киви: продажи на птичьих правах 520.68 ₽ +352.68 ₽ (209.93%) 29.07.2025 АКБФ

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 93.86
Current price = 168 ₽ (difference = -44.13%)


Data

Discounted Cash Flow (Based on EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 159.53
Current price = 168 ₽ (difference = -5.04%)


Data

Discounted Cash Flow (Based on FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 12 435.97
Current price = 168 ₽ (difference = +7 302.36%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription