As of 2025-08-26, the Intrinsic Value of Rusgrain Holding PAO (RUGR.ME) is 257.70 RUB. This RUGR.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.15 RUB, the upside of Rusgrain Holding PAO is 1,721.90%.
The range of the Intrinsic Value is 169.78 - 611.35 RUB
Based on its market price of 14.15 RUB and our intrinsic valuation, Rusgrain Holding PAO (RUGR.ME) is undervalued by 1,721.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 169.78 - 611.35 | 257.70 | 1721.9% |
| DCF (Growth 10y) | 189.31 - 714.58 | 293.45 | 1974.6% |
| DCF (EBITDA 5y) | 170.58 - 380.66 | 254.06 | 1696.1% |
| DCF (EBITDA 10y) | 188.91 - 496.29 | 288.86 | 1942.1% |
| Fair Value | -429.01 - -429.01 | -429.01 | -3,132.91% |
| P/E | (142.48) - 38.16 | (83.07) | -687.3% |
| EV/EBITDA | 125.15 - 274.07 | 172.71 | 1121.0% |
| EPV | (21.92) - (74.84) | (48.38) | -442.0% |
| DDM - Stable | (8.29) - (27.55) | (17.92) | -226.7% |
| DDM - Multi | 0.60 - 2.14 | 0.96 | -93.2% |
| Market Cap (mil) | 607.95 |
| Beta | -0.20 |
| Outstanding shares (mil) | 42.98 |
| Enterprise Value (mil) | 603.65 |
| Market risk premium | 11.68% |
| Cost of Equity | 152.16% |
| Cost of Debt | 10.19% |
| WACC | 15.01% |