N

NK Lukoil PAO
LSE:LKOH

Watchlist Manager
NK Lukoil PAO
LSE:LKOH
Watchlist
Price: 55.7127 USD -22.32% Market Closed
Market Cap: 38.6B USD
Have any thoughts about
NK Lukoil PAO?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 12, 2024.

Estimated DCF Value of one LKOH stock is 90.1404 USD. Compared to the current market price of 55.7127 USD, the stock is Undervalued by 38%.

LKOH DCF Value
Base Case
90.1404 USD
Undervaluation 38%
DCF Value
Price
N
Worst Case
Base Case
Best Case
90.1404
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 90.1404 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 2.4T RUB. The present value of the terminal value is 2T RUB. The total present value equals 4.4T RUB.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 4.4T RUB
+ Cash & Equivalents 1.2T RUB
+ Investments 763.6B RUB
Firm Value 6.3T RUB
- Debt 327.3B RUB
- Minority Interest 17.3B RUB
Equity Value 6T RUB
/ Shares Outstanding 692.9m
Value per Share 8 653.4807 RUB
RUB / USD Exchange Rate 0.0104
LKOH DCF Value 90.1404 USD
Undervalued by 38%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
7.9T 8.3T
Operating Income
895.6B 1.1T
FCFF
745.9B 877.5B

See Also

Discover More

What is the DCF value of one LKOH stock?

Estimated DCF Value of one LKOH stock is 90.1404 USD. Compared to the current market price of 55.7127 USD, the stock is Undervalued by 38%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, NK Lukoil PAO's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 4.4T RUB.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 90.1404 USD per share.

Back to Top
//