A meaningful DCF fair value isn't available for Kyivstar Group Ltd. Common Shares (KYIV) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
What would today's price require?
$12.59 is justified only if free cash flow grows about -0.0% a year (fading to 2.5% long-run) at a 9.5% required return.
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$12.59
Market-Implied Growth
-0.0%/yr
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for KYIV (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $225.0M · 0.23B shares · net debt $61.0M
Estimated Fair Value
$15.55
+23.5% vs $12.59
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $12.59; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 7.5% | $18.85 | $20.28 | $21.98 | $24.06 | $26.66 |
| 8.5% | $16.07 | $17.07 | $18.23 | $19.60 | $21.24 |
| 9.5% | $13.99 | $14.72 | $15.55 | $16.51 | $17.63 |
| 10.5% | $12.37 | $12.92 | $13.55 | $14.25 | $15.06 |
| 11.5% | $11.07 | $11.51 | $11.99 | $12.52 | $13.13 |
