RAPORT ANALIST April 11, 2016

10% dividend stock.

Valuation We update our view on Transgaz with a BUY recommendation and a target price of RON 358 per share, revealing an upside potential of 26% against current trading levels. Ex-dividend, our target price adjusts to RON 330.4 per share. We used a DCF model with a 7-year explicitly forecasted period after which a terminal free cash flow with a perpetual growth of 1% is employed. We did not price in our model any related benefits and/or investments related to Black sea gas discoveries.