VEON Unlocks Value with Kyivstar Spin-Off

yiannisz

Not Invested

Community Contributor

Published

06 Jun 25

Updated

23 Jul 25

n/a

yiannisz's Fair Value

n/a

46.2%

-8.0%

46.2%

-8.0%

You can edit this narrative until Jul 23 1:00 PM. Then, changes will post as Updates.

Author's Valuation

US$7035.0% undervalued

yiannisz's Fair Value

Narrative

Updates1

Shared on 23 Jul 25

VEON Unlocks Value with Kyivstar Spin-Off

Kyivstar Spin-Off

yiannisz'sFair Value

US$70

35.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.22%

Wireless Telecom revenue growth rate

0.09%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.23%

Calculation

US$909.64m

Earnings '30

7.93x

PE Ratio '30

US$7.21b

Market Cap '30

US$7.21b

Market Cap '30

70.82m

No. shares '30

US$101.85

Share Price '30

US$101.85 Share Price '30

Discounted to 2025 @ 7.97% p.a.

US$69.42

Fair Value '25