US · KYIVW
Kyivstar Group Ltd. Warrant
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Dubai 03113
- Website
- kyivstar.ua
Price · as of 2024-12-31
$4.71
Market cap 50.42M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $10.75 | +128.17% |
| Graham Formula(GF) | $10.44 | +121.57% |
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 | $10.75 | $10.44 |
AI valuation
Our deep-learning model estimates Kyivstar Group Ltd. Warrant's (KYIVW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $4.71
- AI upside
- —
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
—
— upside
Graham-Dodd
$10.75
+128.17% upside
Graham Formula
$10.44
+121.57% 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 |
| KYIVW | Kyivstar Group Ltd. Warra… | $4.71 | 50.42M | — | — | +128% | +122% | — | — | — | — | — | — | 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% | — | 0.48 | 12.14% | — | 0.00% | — | — | — | — | — |
| ABLV | Able View Inc. | $0.73 | 36.12M | +6,355% | -4% | — | +14% | -9.79 | 10.25 | 0.56 | -8.20 | — | 10.25 | 9.16% | -6.85% | -5.75% | -80.18% | -83.80% | -14.47% | 1.57 | -21.89 | 2.31 | 1.85 | 0.50 | -17500.00% | -1347.00% | -11002.00% | -3.19% | -0.13 | -28.43% | 0.08% | -0.80% | 9.76% | -7.76 | -29.57 | 0.53 | 3.81 |
| CNVS | Cineverse Corp. | $2.96 | 62.37M | +9,650% | -29% | +7% | +398% | 15.25 | 1.48 | 0.73 | 3.65 | — | 4.16 | 50.40% | 10.14% | 4.61% | 10.45% | 25.46% | 5.50% | 0.01 | 1.82 | 1.11 | 0.86 | -1.12 | -10899.00% | 5913.00% | -23926.00% | 28.29% | 0.51 | 53.65% | 0.00% | 0.00% | 27.33% | 5.54 | 2.70 | 0.56 | -7.18 |
| KORE | KORE Group Holdings, Inc. | $8.95 | 156.98M | +1,842% | -89% | — | — | -0.33 | -0.49 | 0.17 | -8.00 | — | -0.11 | 55.90% | -35.93% | -51.06% | 466.50% | -38.93% | -28.02% | -3.08 | -1.96 | 1.21 | 0.98 | -6.85 | -2387.00% | 343.00% | -12664.00% | 14.69% | 0.15 | 2.80% | 0.00% | 0.00% | 0.89% | -3.27 | 47.35 | 1.17 | -1.75 |
| LVO | LiveOne, Inc. | $5.49 | 63.93M | +324% | -37% | — | — | -4.03 | -4.62 | 0.72 | -6.54 | -14.72 | -1.95 | 23.79% | -15.78% | -16.35% | 188.99% | 176.41% | -39.03% | -0.22 | -6.66 | 0.42 | 0.34 | 0.02 | 2738.00% | -341.00% | 1581.00% | 3.95% | 0.18 | -31.99% | 0.62% | -2.50% | 4.11% | -4.53 | 25.21 | 0.72 | -7.43 |
| MNY | MoneyHero Limited Class A… | $1.42 | 61.42M | +1,501% | -75% | — | — | -0.97 | 0.76 | 0.46 | 0.17 | — | 0.77 | 36.84% | -50.55% | -47.52% | -59.19% | -464.50% | -38.68% | 0.02 | -1577.88 | 2.49 | 2.20 | 1.24 | -8246.00% | -144.00% | 3825.00% | -73.11% | -0.80 | -307.68% | 0.00% | 0.00% | 0.00% | 0.14 | 0.21 | -0.07 | -5.88 |
| RDI | Reading International, In… | $1.03 | 36.71M | +2,968% | -46% | — | — | -0.87 | -7.19 | 0.15 | 141.21 | -6.03 | -1.05 | 10.41% | -6.67% | -16.77% | -249.96% | -3.45% | -7.15% | -89.42 | -0.66 | 0.35 | 0.11 | 130.39 | 1449.00% | -548.00% | -3785.00% | -29.88% | -0.02 | -2.31% | 0.00% | 0.00% | 89.28% | -29.16 | -43.67 | 1.94 | -0.22 |
| TC | Token Cat Limited | $11.23 | 32.69M | +10% | -40% | — | +6,173% | -1.40 | -1.87 | 5.35 | -3.52 | -1.12 | -1.87 | 68.29% | -182.89% | -382.28% | 309.90% | 245.40% | -229.97% | -0.34 | -90.03 | 0.37 | 0.20 | -0.49 | 12500.00% | -6971.00% | -5361.00% | -13.22% | -0.34 | 94.79% | 0.00% | 0.00% | 0.00% | -3.36 | -8.70 | 6.15 | -51.59 |
| TZUP | Thumzup Media Corporation | $4.55 | 42.82M | +496% | -70% | — | +481% | -6.70 | 5.62 | 36182.02 | -5.78 | -105.01 | 5.93 | 100.00% | -532513.09% | -539798.25% | -156.35% | -4470.39% | -144.99% | 0.00 | -56.02 | 14.44 | 14.02 | 1.22 | 638.00% | -6382.00% | 3971.00% | -13.04% | -10.40 | -3961.82% | 0.23% | -1.50% | 16.72% | -5.61 | -6.33 | 29865.09 | 43.84 |
About Kyivstar Group Ltd. Warrant
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
- -0.35
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $4.71) − 1 = — (DCF, example).