Kyivstar Group Ltd. (KYIV) intrinsic value & 10-year financials
Kyivstar Group Ltd. (KYIV) has a Graham intrinsic value of $16.42 per share. At $13.13 on Oct 27, 2026, the stock trades 20% below that value. Over the last 4 fiscal years revenue grew 12.4% a year to $1.2B, with an average return on invested capital of 27.3%.
- Graham intrinsic value
- $16.42
- Share price (Oct 27, 2026)
- $13.13
- Price vs Graham value
- 20% below
- Market cap
- $2.8B
- Revenue (FY2025)
- $1.2B
- Revenue growth (4-yr CAGR)
- 12.4%
- ROIC (10-yr avg)
- 27.3%
- Free cash flow (FY2025)
- $311.0M
KYIV 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.2B | $124.0M | $0.57 | $311.0M | 23.7% | 14.4% |
| FY2024 | $919.0M | $283.0M | $1.37 | $268.0M | 37.9% | 28.9% |
| FY2023 | $915.0M | $281.0M | $1.36 | $317.0M | 39.7% | 38.6% |
| FY2022 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Kyivstar Group Ltd. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Kyivstar Group Ltd. 10-year average ROIC is N/A; capital efficiency cannot be assessed from the available history.
Kyivstar Group Ltd. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Kyivstar Group Ltd. is modeled at 12.4% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $16.42 per share.