Veon's Subsidiary Kyivstar Eyes Nasdaq Listing

GarvitB

Not Invested

Community Contributor

Published

14 Jul 25

Views

14 Jul

US$56.41

GarvitB's Fair Value

US$45.56

23.8% overvalued

7.1%

3.9%

7.1%

3.9%

You can edit this narrative until Jul 14 1:30 PM. Then, changes will post as Updates.

Author's Valuation

US$45.5623.8% overvalued

GarvitB's Fair Value

Valuator

Company Info

Notes

GarvitB'sFair Value

US$45.56

23.8% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

7.31%

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$591.76m

Earnings '30

7.58x

PE Ratio '30

US$4.48b

Market Cap '30

US$4.48b

Market Cap '30

67.40m

No. shares '30

US$66.53

Share Price '30

US$66.53 Share Price '30

Discounted to 2025 @ 7.87% p.a.

US$45.56

Fair Value '25