As of 2026-05-27, the Intrinsic Value of Safmar Finansovye Investitsii PAO (SFIN.ME) is 149.91 RUB. This SFIN.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,542.80 RUB, the upside of Safmar Finansovye Investitsii PAO is -90.30%.
The range of the Intrinsic Value is 140.91 - 161.89 RUB
Based on its market price of 1,542.80 RUB and our intrinsic valuation, Safmar Finansovye Investitsii PAO (SFIN.ME) is overvalued by 90.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 140.91 - 161.89 | 149.91 | -90.3% |
| DCF (Growth 10y) | 160.03 - 185.54 | 171.10 | -88.9% |
| DCF (EBITDA 5y) | 232.93 - 325.40 | 272.02 | -82.4% |
| DCF (EBITDA 10y) | 218.97 - 305.04 | 254.60 | -83.5% |
| Fair Value | 5,072.82 - 5,072.82 | 5,072.82 | 228.81% |
| P/E | 736.93 - 3,266.90 | 1,633.32 | 5.9% |
| EV/EBITDA | 135.00 - 542.23 | 246.32 | -84.0% |
| EPV | 822.87 - 944.10 | 883.48 | -42.7% |
| DDM - Stable | 694.58 - 1,199.42 | 947.00 | -38.6% |
| DDM - Multi | 354.82 - 421.01 | 383.66 | -75.1% |
| Market Cap (mil) | 172,238.19 |
| Beta | 0.09 |
| Outstanding shares (mil) | 111.64 |
| Enterprise Value (mil) | 165,273.58 |
| Market risk premium | 11.68% |
| Cost of Equity | 21.84% |
| Cost of Debt | 5.50% |
| WACC | 21.83% |