US · KYIV
Kyivstar Group Ltd. Common Shares
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Dubai 03113
- Website
- kyivstar.ua
Price · as of 2024-12-31
$12.29
Market cap 2.73B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.46 | +155.98% |
| Intrinsic Value(DCF) | $7.41 | -39.71% |
| Graham-Dodd Method(GD) | $10.75 | -12.55% |
| Graham Formula(GF) | $10.44 | -15.09% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $11.54 | $31.46 | $4.65 | $10.75 | $10.44 |
AI valuation
Our deep-learning model estimates Kyivstar Group Ltd. Common Shares's (KYIV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.46
- Current price
- $12.29
- AI upside
- +155.98%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.41
-39.71% upside
Graham-Dodd
$10.75
-12.55% upside
Graham Formula
$10.44
-15.09% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KYIV | Kyivstar Group Ltd. Commo… | $12.29 | 2.73B | +156% | -40% | -13% | -15% | 7.68 | 2.47 | 2.90 | 5.22 | 936.68 | 3.40 | 64.20% | 37.87% | 30.79% | 35.28% | 18.93% | 16.56% | 0.83 | 4.24 | 1.36 | 0.98 | 0.79 | 82.00% | 44.00% | -3259.00% | 6.83% | 0.48 | 12.14% | 0.00% | 0.00% | 10.89% | 8.88 | 16.98 | 3.36 | 2.53 |
| CCOI | Cogent Communications Hol… | $18.76 | 921.51M | +96% | -53% | — | — | -34.55 | -16.66 | 1.09 | 20.31 | — | -2.00 | 17.49% | -10.64% | -18.67% | -38.72% | -3.07% | -0.98% | -45.91 | -0.64 | 2.04 | 1.73 | 14.61 | -1163.00% | -582.00% | -9481.00% | -0.99% | -0.05 | -0.42% | 0.00% | 0.00% | 0.00% | -36.51 | -358.24 | 3.88 | 0.17 |
| CNK | Cinemark Holdings, Inc. | $28.24 | 3.32B | +103% | -60% | — | -57% | 23.32 | 8.15 | 1.06 | 12.39 | — | -2.89 | 18.55% | 10.97% | 4.44% | 28.31% | 9.19% | 2.98% | 9.34 | 2.09 | 0.71 | 0.62 | 6.32 | -4951.00% | 215.00% | -4378.00% | 5.37% | 0.47 | 5.18% | 1.18% | 27.50% | 9.51% | 19.72 | 38.03 | 2.16 | 1.36 |
| GENI | Genius Sports Limited | $6.21 | 1.48B | +350% | +297% | — | — | -35.39 | 3.90 | 4.37 | 130.71 | — | 17.05 | 25.19% | -11.46% | -12.34% | -11.01% | -12.23% | -8.04% | 0.01 | — | 1.43 | 1.16 | -6.31 | -2895.00% | 2371.00% | -15138.00% | 0.79% | 0.41 | 3.68% | 0.00% | 0.00% | 0.77% | -36.36 | 120.88 | 4.17 | 4.70 |
| IHS | IHS Holding Limited | $8.00 | 2.68B | +177% | -78% | — | +539% | -0.74 | -2.61 | 0.69 | -5.67 | — | -0.77 | 47.96% | 28.00% | -95.37% | 934.20% | 14.10% | -33.40% | -8.58 | 1.08 | 1.33 | 1.27 | -4.18 | -1737.00% | -1949.00% | 8073.00% | 38.82% | 1.05 | 13.54% | 0.00% | 0.00% | 41.87% | 9.41 | 9.79 | 2.63 | -1.28 |
| IRDM | Iridium Communications In… | $23.95 | 2.51B | +17% | -57% | — | -42% | 23.23 | 5.74 | 3.05 | 9.68 | 181.93 | 9.60 | 77.33% | 27.07% | 13.12% | 22.01% | 8.61% | 4.40% | 3.81 | 2.67 | 2.48 | 1.70 | 3.73 | 1277.00% | 493.00% | -205.00% | 11.29% | 3.58 | 13.58% | 2.37% | 55.00% | 11.25% | 18.31 | 14.41 | 4.96 | 1.27 |
| LBTYK | Liberty Global plc | $12.30 | 4.12B | -28% | +197% | — | — | -0.63 | 0.46 | 0.92 | 11.65 | — | 0.92 | 26.45% | 0.67% | -146.32% | -64.22% | 0.17% | -29.55% | 1.04 | 0.07 | 1.08 | 0.89 | 7.54 | -56478.00% | 1236.00% | -11094.00% | -2.75% | 0.39 | -0.65% | 0.00% | 0.00% | 4.29% | 382.81 | -101.46 | 2.56 | 0.76 |
| TEO | Telecom Argentina S.A. | $11.68 | 5.03B | +40% | +14,036% | +6% | +1,486% | 6.34 | 1.21 | 1.58 | 3.19 | — | 42.00 | 73.29% | -3.54% | 24.47% | 20.37% | -1.23% | 9.04% | 0.57 | -571.01 | 0.39 | 0.34 | 0.95 | -28038.00% | 10094.00% | -4583.00% | 6.37% | 0.41 | 4.88% | 0.00% | 0.00% | 26.09% | -63.42 | 22.26 | 2.25 | 1.06 |
| TGNA | TEGNA Inc. | $20.95 | 3.37B | +174% | -53% | -50% | +146% | 4.87 | 0.97 | 0.94 | 5.08 | 8.88 | -1.26 | 43.39% | 25.30% | 19.34% | 20.98% | 11.10% | 8.36% | 1.04 | 4.64 | 2.92 | 2.81 | 2.32 | 5482.00% | 656.00% | 1877.00% | 21.68% | 1.47 | 11.55% | 2.79% | 13.60% | 24.23% | 6.83 | 8.48 | 1.73 | 2.96 |
| VEON | VEON Ltd. | $55.89 | 3.87B | +112% | +35% | -28% | +68% | 7.66 | 2.89 | 0.79 | 3.95 | — | -7.74 | 87.14% | 27.72% | 10.36% | 42.41% | 20.68% | 5.11% | 4.27 | 2.24 | 0.80 | 0.72 | 2.04 | -11592.00% | 827.00% | -6690.00% | 16.45% | 0.32 | 14.09% | 0.00% | 0.00% | 8.08% | 5.25 | 11.14 | 1.46 | 0.51 |
| WB | Weibo Corporation | $9.93 | 2.37B | +614% | +3% | -19% | +1% | 7.72 | 0.67 | 1.32 | 3.14 | — | 0.72 | 78.94% | 28.17% | 17.14% | 8.74% | 12.32% | 4.36% | 0.55 | 4.69 | 3.61 | 3.48 | 0.02 | -1888.00% | -29.00% | -906.00% | 24.92% | 0.66 | 19.55% | 8.38% | 64.60% | 12.94% | 3.79 | 3.24 | 1.07 | 1.96 |
About Kyivstar Group Ltd. Common Shares
Kyivstar Group Ltd. is a holding company that, through its subsidiaries, delivers a broad range of mobile and fixed-line services. Its offerings include 4G connectivity, big data analytics, cloud services, cybersecurity solutions, and digital television. The Company operates in Ukraine and the United Arab Emirates.
- CEO
- Oleksandr Komarov
- Employees
- 3.68K
- Beta
- -0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.41 ÷ $12.29) − 1 = -39.71% (DCF, example).