EN DE

Kyivstar Group Ltd. Common Shares (KYIV) Fair Value & Analysis

Communication Services · US · Market cap $3.3B · ISIN BMG5331N1011

What is Kyivstar Group Ltd. Common Shares really worth?

KG Kyivstar Group Ltd. Common Shares logo Kyivstar Group Ltd. Common Shares KYIV · US
Price$14.27
Fair Value$17.29
Upside+21.2%
Quality62/100

A solid business, trading 17% below our fair value of $17.29.

Watch Kyivstar Group Ltd. Common Shares for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 13.5% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Wide moat 72/100

Risks

!Expensive Growth (revenue YoY +25.9 %/yr)
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $10.50 – $19.51

Fair value as of: Aug 27, 2026

From 24 valuation models · updated 8 days ago

Share price +3.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($10.50 to $19.51) leaves room in how you read the outcome.

Price vs Fair Value (21 months)

$16.17 $9.33 Fair Value $17.29 Dec 2024 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

21‑month range $9.33 – $16.17 · fair‑value band $10.50 – $19.51 · the $14.27 price screens below the $17.29 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Kyivstar Group Ltd. Common Shares (KYIV) currently trades at $14.27, while our model-based Fair Value estimate is $17.29, implying the stock looks roughly 17.5% undervalued today. The Quality Score stands at 62/100 (solid quality), in the Communication Services sector. Bull case: the Growth DCF group reads highest at a median of $26.20 per share, and 16 of the 24 models we run sit above the $14.27 price. Bear case: the Asset-Based group reads lowest at $3.77, and 8 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Kyivstar Group Ltd. Common Shares generated revenue of $1.2B at a net margin of 13.5%. Revenue grew 26.7% year over year. It earns a return on equity of 13.3%. Net debt stands at $61.0M. Fundamentals as of Aug 27, 2026

Our scenario range runs from $10.50 (bear case) to $19.51 (bull case); at $14.27, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 13% below its 52-week high and 54% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 30% fair-value upside, at 21%, KYIV screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.4824 per share, which is 2.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
EPV best evidence $15.38 $17.69 $19.68 74
FCF DCF $20.74 $33.72 $69.77 68
Growth DCF $19.79 $36.90 $68.31 68
All 24 models by family
DCF Models
FCF DCF $20.74 $33.72 $69.77 68
Owner Earnings $6.00 $12.42 $25.39 64
5Y Revenue Exit $14.37 $24.77 $44.77 63
5Y EBITDA Exit $24.08 $45.82 $85.53 64
5Y P/E Exit $12.71 $22.80 $35.38 63
10Y Revenue Exit $15.84 $29.11 $44.42 59
10Y EBITDA Exit $22.93 $47.02 $91.06 58
10Y P/E Exit $15.10 $26.05 $43.80 56
Earnings-Based
Graham-Dodd $3.65 $25.47 $35.74 57
Lynch FV $7.53 $10.75 $13.98 55
PEG = 1.0 $7.53 $10.75 $13.98 52
EPV best evidence $15.38 $17.69 $19.68 74
Multiples
P/E Multiple $8.86 $11.82 $14.77 63
P/S Multiple $6.85 $9.13 $11.41 58
P/B Multiple $6.85 $9.13 $11.41 55
EV/EBIT $23.91 $31.64 $39.37 66
EV/EBITDA $26.11 $34.57 $43.03 67
EV/Revenue $11.25 $15.76 $20.27 54
Asset-Based
NCAV (Graham) $2.81 $3.77 $5.63 54
Growth DCF
Growth DCF $19.79 $36.90 $68.31 68
Rev-Margin DCF $14.37 $26.20 $43.78 64
Economic Profit
Residual Income $4.81 $5.27 $7.36 64
ROIC Compounder $18.42 $25.25 $34.23 65
Growth Earnings
Growth-Adj P/E $10.50 $15.01 $19.51 61

Widest divergence: Growth DCF ($26.20) versus Asset-Based ($3.77). Highest evidence: EPV (74).

Notify me when KYIV reaches fair value

Put KYIV on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 20.1
P/S ratio 2.15 P/E × margin
EPS (TTM) $0.7200 price ÷ EPS = P/E 20.1
Net margin 10.7% FY2025
Return on equity 13.3% TTM
Return on assets (EBIT) 11.1% avg 4y
More key figures
Profitability
Operating margin 35.6% TTM
Growth
Revenue (TTM) $1.2B TTM
Revenue growth (YoY) +26.7%
EPS growth (YoY) +75.3%
Balance sheet & cash flow
Free cash flow $311M FY2025
Net debt $61.0M FY2025 · ≈ 0.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 63 · Market factors (momentum, volatility) 46

Profitability 47
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 19
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Kyivstar Group Ltd. provides a range of mobile communication and broadband services for individual and corporate customers in Ukraine.

Full company description

Kyivstar Group Ltd. provides a range of mobile communication and broadband services for individual and corporate customers in Ukraine. The company offers a range of connectivity and digital services, including mobile and fixed-line voice and data, ride-hailing, e-health, digital TV, a suite of self-service options, and enterprise solutions, such as Big Data, cloud, and cybersecurity under Kyivstar TV, Helsi, MyKyivstar, Kyivstar.Tech, and Uklon platforms. It also provides internet services such as corporate internet access, fixed-line telephone, data transmission and fixed-mobile convergence, and internet-TV via FTTB network connections. The company was founded in 1994 and is headquartered in Dubai, the United Arab Emirates. Kyivstar Group Ltd. operates as a subsidiary of Vimpelcom Amsterdam B.V.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Kyivstar Group Ltd. Common Shares reported revenue of $1.2B in FY2025 versus $915M in FY2023, a compound +12.4%/yr. Reported net income was $124M in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.2B
Latest YoY
+25.9%
Value creation/yr (3Y) Earnings growth per share (CAGR 3 years, adjusted) plus dividend yield: value created per share and year.
−20.9% (−20.9 + 0.0)
Revenue +12.4%/yr
FY23 $915M
FY24 $919M
FY25 $1.2B
Net income
FY22 −$19.4K
FY23 $281M
FY24 $283M
FY25 $124M

Watch KYIV: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Kyivstar Group Ltd. Common Shares Fair Value". https://www.fairvalue-calculator.com/stock/KYIV

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Telecom Services · 248 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Top 25%
Fair Value upside +21% · Above median
Return on equity (TTM) 13% · Above median
Return on assets 13% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 36% · Top 25%
Revenue growth 27% · Top 25%
Debt / equity 0.22× · Lower than median

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 20.1× · Pricier than median
P/B 2.53× · Pricier than median
P/S (TTM) 2.68× · Pricier than 75% of peers
P/FCF 10.5× · Pricier than median
EV/EBITDA 5.3× · Cheaper than median
PEG 1.42× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE62 · sector 28
FUTURE100 · sector 16
PAST53 · sector 28
HEALTH89 · sector 89
DIVIDEND0 · sector 76

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥96.11 ¥109.88 +14%
T-Mobile US, Inc TMUS $177.75 $172.67 −3%
Verizon Communications Inc VZ $49.43 $64.43 +30%
AT&T Inc T $26.01 $43.97 +69%
Bharti Airtel Limited BHARTIARTL ₹1,935 ₹941.48 −51%
Comcast Corporation CMCSA $26.41 $95.42 +261%
China Telecom Corporation 601728 ¥6.43 ¥8.36 +30%
América Móvil, S.A. AMX $23.50 $39.45 +68%
Singapore Telecommunications Limited Z77 4.29 SGD 3.03 SGD −29%
Swisscom AG SCMN CHF 627.50 CHF 463.92 −26%

Compare Kyivstar Group Ltd. Common Shares with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Kyivstar Group Ltd. Common Shares (KYIV) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of $17.29 versus a price of $14.27, about +21% upside (undervalued).
What is the fair value of KYIV?
Our model-based fair value for Kyivstar Group Ltd. Common Shares is $17.29 (as of Aug 27, 2026), built from audited fundamentals. The current price: $14.27.
What is the quality score of KYIV?
Kyivstar Group Ltd. Common Shares has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Kyivstar Group Ltd. Common Shares (KYIV)?
Kyivstar Group Ltd. Common Shares reported trailing-twelve-month revenue of about $1.2B (latest available figure, as of Aug 27, 2026).
What is the net profit margin of KYIV?
The net profit margin of Kyivstar Group Ltd. Common Shares is about 13.5%, meaning it keeps roughly 13.5% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Kyivstar Group Ltd. Common Shares in the live analysis

One click puts Kyivstar Group Ltd. Common Shares on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.