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