The Discounted Cash Flow (DCF) valuation of Tatneft' PAO (TATN.ME) is 408.19 RUB. With the latest stock price at 718.40 RUB, the upside of Tatneft' PAO based on DCF is -43.2%.
Based on the latest price of 718.40 RUB and our DCF valuation, Tatneft' PAO (TATN.ME) is a sell. selling TATN.ME stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 21.5% - 24.1% | 22.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 377.75 - 445.72 | 408.19 |
| Upside | -47.4% - -38.0% | -43.2% |