What is the intrinsic value of TTLK.ME?

As of 2025-08-28, the Intrinsic Value of Tattelekom PAO (TTLK.ME) is 0.50 RUB. This TTLK.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.08 RUB, the upside of Tattelekom PAO is -53.50%.

The range of the Intrinsic Value is 0.47 - 0.54 RUB

Is TTLK.ME undervalued or overvalued?

Based on its market price of 1.08 RUB and our intrinsic valuation, Tattelekom PAO (TTLK.ME) is overvalued by 53.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.47 - 0.54	0.50	-53.5%
DCF (Growth 10y)	0.49 - 0.55	0.51	-52.5%
DCF (EBITDA 5y)	0.73 - 0.86	0.78	-27.7%
DCF (EBITDA 10y)	0.61 - 0.71	0.66	-39.4%
Fair Value	2.69 - 2.69	2.69	147.83%
P/E	1.29 - 2.23	1.66	53.1%
EV/EBITDA	0.96 - 1.31	1.10	1.1%
EPV	1.63 - 1.78	1.70	57.3%
DDM - Stable	0.41 - 0.68	0.54	-49.7%
DDM - Multi	0.50 - 0.61	0.55	-49.6%