Kaluga Powerle Co PJSC (MIC:KLSB) Intrinsic Value: Projected FCF: ₽0.00 (As of Sep. 02, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MIC:KLSB Kaluga Power Sale Co PJSC MIC:KLSB
17 GF Score
Price ₽18.43
View Full Analysis

What is Kaluga Powerle Co PJSC Intrinsic Value: Projected FCF?

Kaluga Powerle Co PJSC MIC:KLSB +0.27% 17 Intrinsic Value: Projected FCF is ₽0.00 as of Sep. 02, 2026. GuruFocus rates MIC:KLSB with a GF Score™ of 17/100.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-02), Kaluga Powerle Co PJSC's Intrinsic Value: Projected FCF is ₽0.00. The stock price of Kaluga Powerle Co PJSC is ₽18.43. Therefore, Kaluga Powerle Co PJSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Kaluga Powerle Co PJSC's Intrinsic Value: Projected FCF or its related term are showing as below:

MIC:KLSB's Price-to-Projected-FCF is not ranked *
in the Utilities - Regulated industry.
Industry Median: 1.01
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Kaluga Powerle Co PJSC  (MIC:KLSB) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Kaluga Powerle Co PJSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=18.43/-18.900644486553
=

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Kaluga Powerle Co PJSC Intrinsic Value: Projected FCF Related Terms


Kaluga Powerle Co PJSC Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Kaluga Powerle Co PJSC's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Kaluga Powerle Co PJSC Intrinsic Value: Projected FCF Chart

Kaluga Powerle Co PJSC Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.22 1.17 2.10 3.32 -18.90

Kaluga Powerle Co PJSC Semi-Annual Data
Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 3.32 0.00 -18.90 0.00

MIC:KLSB vs NEE, SO, DUK: Intrinsic Value: Projected FCF Comparison

For the Utilities - Regulated Electric subindustry, Kaluga Powerle Co PJSC's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Kaluga Powerle Co PJSC Price-to-Projected-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Kaluga Powerle Co PJSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Kaluga Powerle Co PJSC's Price-to-Projected-FCF falls into.


MIC:KLSB
17GF Score
Kaluga Power Sale Co PJSC MIC:KLSB
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kaluga Powerle Co PJSC Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Kaluga Powerle Co PJSC's Free Cash Flow(6 year avg) = ₽-161.17.

Kaluga Powerle Co PJSC's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec22)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-161.16728571429+1220.226*0.8)/75.087
=-18.90

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of ₽0.00 mean?
Kaluga Powerle Co PJSC (MIC:KLSB) has a Intrinsic Value: Projected FCF of ₽0.00 as of Sep. 02, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Kaluga Powerle Co PJSC and its competitors.
Is Kaluga Powerle Co PJSC's Intrinsic Value: Projected FCF too high?
Kaluga Powerle Co PJSC's current Intrinsic Value: Projected FCF is ₽0.00. Overall, Kaluga Powerle Co PJSC has a GF Score™ of 17/100, reflecting its overall financial health beyond just this single metric.
How does Kaluga Powerle Co PJSC's Intrinsic Value: Projected FCF compare to NEE and SO?
Kaluga Powerle Co PJSC's Intrinsic Value: Projected FCF of ₽0.00 can be compared against companies in the Utilities - Regulated industry. The industry median Intrinsic Value: Projected FCF is 1.01. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.01, based on 381 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Kaluga Powerle Co PJSC and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Kaluga Powerle Co PJSC's current Intrinsic Value: Projected FCF is ₽0.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kaluga Powerle Co PJSC stock overvalued right now?
Kaluga Powerle Co PJSC (MIC:KLSB) has a current Intrinsic Value: Projected FCF of ₽0.00. The current Intrinsic Value: Projected FCF is ₽0.00. Kaluga Powerle Co PJSC's overall GF Score™ is 17/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Kaluga Powerle Co PJSC (MIC:KLSB), the current Intrinsic Value: Projected FCF is ₽0.00 as of Sep. 02, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Kaluga Powerle Co PJSC Business Description

Address Suvorov Lane, 8, Kaluga, RUS, 248001
Kaluga Power Sale Co PJSC is a guaranteeing supplier of electrical energy in the territory of the Kaluga region.
17GF Score

Get the complete analysis for MIC:KLSB

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₽18.43
Price