Ashinskiy Metzavod PAO
MOEX:AMEZ

Watchlist Manager
Ashinskiy Metzavod PAO Logo
Ashinskiy Metzavod PAO
MOEX:AMEZ
Watchlist
Price: 68.05 RUB Market Closed
Market Cap: 33.9B RUB

Relative Value

The Relative Value of one AMEZ stock under the Base Case scenario is 53.21 RUB. Compared to the current market price of 68.05 RUB, Ashinskiy Metzavod PAO is Overvalued by 22%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AMEZ Relative Value
Base Case
53.21 RUB
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
68
Median 3Y
0.8
Median 5Y
0.3
Industry
1.8
vs History
34
vs Industry
27
Median 3Y
3.8
Median 5Y
3.6
Industry
15.7
vs History
12
vs Industry
23
Median 3Y
4.5
Median 5Y
2.2
Industry
9.6
vs History
12
vs Industry
19
Median 3Y
4.7
Median 5Y
3.2
Industry
16
vs History
41
vs Industry
61
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
vs History
76
vs Industry
91
Median 3Y
0.2
Median 5Y
0.2
Industry
2.1
vs History
74
vs Industry
75
Median 3Y
0.7
Median 5Y
1.1
Industry
7
vs History
69
vs Industry
32
Median 3Y
1
Median 5Y
1.4
Industry
10.1
vs History
69
vs Industry
30
Median 3Y
1
Median 5Y
1.4
Industry
13
vs History
68
vs Industry
34
Median 3Y
1.4
Median 5Y
1.6
Industry
11
vs History
68
vs Industry
24
Median 3Y
1.6
Median 5Y
1.8
Industry
14.3
vs History
79
vs Industry
72
Median 3Y
0.6
Median 5Y
0.5
Industry
1.3

Multiples Across Competitors

AMEZ Competitors Multiples
Ashinskiy Metzavod PAO Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Ashinskiy Metzavod PAO
MOEX:AMEZ
33.9B RUB 0.8 3.9 0.9 0.9
ZA
Kumba Iron Ore Ltd
JSE:KIO
102.2B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
226.1B BRL 1.1 7.2 3.8 4.9
AU
Fortescue Ltd
XMUN:FVJ
28B EUR 1.9 8.1 5.5 5.5
AU
Fortescue Metals Group Ltd
ASX:FMG
49B AUD 1.9 8.1 5.5 5.5
US
Nucor Corp
NYSE:NUE
28.3B USD 0.9 14 6.9 10.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.3T INR 1.4 70.6 13.2 21.4
LU
ArcelorMittal SA
AEX:MT
22.9B EUR 0.4 19.3 4.5 7.8
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.7 4.9 8.2
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 64.9 9.5 15.8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
150.4B CNY 0.5 19.1 14.6 14.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Ashinskiy Metzavod PAO
MOEX:AMEZ
Average EV/EBITDA: 6.9
0.9
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
14%
N/A
BR
Vale SA
BOVESPA:VALE3
3.8
9%
0.4
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-9%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-9%
N/A
US
Nucor Corp
NYSE:NUE
6.9
9%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.2
13%
1
LU
ArcelorMittal SA
AEX:MT
4.5
12%
0.4
JP
Nippon Steel Corp
TSE:5401
4.9
7%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
9.5
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Ashinskiy Metzavod PAO
MOEX:AMEZ
Average EV/EBIT: 9.5
0.9
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
5%
1
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-24%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-24%
N/A
US
Nucor Corp
NYSE:NUE
10.1
12%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.4
14%
1.5
LU
ArcelorMittal SA
AEX:MT
7.8
13%
0.6
JP
Nippon Steel Corp
TSE:5401
8.2
N/A N/A
IN
Tata Steel Ltd
NSE:TATASTEEL
15.8
32%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.6
22%
0.7