VEON Unlocks Value with Kyivstar Spin-Off

yiannisz

Not Invested

Community Contributor

Published

06 Jun 25

Updated

23 Jul 25

Views

142

23 Jul

US$52.42

yiannisz's Fair Value

US$70.00

25.1% undervalued

37.0%

2.0%

37.0%

2.0%

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

Author's Valuation

US$7025.1% undervalued

yiannisz's Fair Value

Shared on 23 Jul 25

Kyivstar Spin-Off

4 views

Valuator

Company Info

Notes

yiannisz'sFair Value

US$70

25.1% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

6.53%

Historical revenue growth rate

-5.86%

Wireless Telecom revenue growth rate

0.19%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.44%

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