Severstal' PAO
MOEX:CHMF

Watchlist Manager
Severstal' PAO Logo
Severstal' PAO
MOEX:CHMF
Watchlist
Price: 1 051.4 RUB 1.1% Market Closed
Market Cap: 880.8B RUB

Relative Value

The Relative Value of one CHMF stock under the Base Case scenario is 85 148.66 RUB. Compared to the current market price of 1 051.4 RUB, Severstal' PAO is Undervalued by 99%.

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.

CHMF Relative Value
Base Case
85 148.66 RUB
Undervaluation 99%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
98
Median 3Y
0
Median 5Y
0
Industry
1.8
vs History
38
vs Industry
30
Median 3Y
0
Median 5Y
0.1
Industry
15.7
vs History
23
vs Industry
35
Median 3Y
0
Median 5Y
0.1
Industry
9.6
vs History
vs Industry
25
Median 3Y
0.1
Median 5Y
0.1
Industry
16
vs History
92
vs Industry
87
Median 3Y
0
Median 5Y
0
Industry
1.5
vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
2.1
vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.2
Industry
7
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
10.1
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
13
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
11
vs History
vs Industry
Median 3Y
0.3
Median 5Y
0.3
Industry
14.3
vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
1.3

Multiples Across Competitors

CHMF Competitors Multiples
Severstal' PAO Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Severstal' PAO
MOEX:CHMF
880.8B RUB 0 0.1 -0.2 -0.3
ZA
Kumba Iron Ore Ltd
JSE:KIO
103.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
226B BRL 1.1 7.1 3.8 4.9
AU
Fortescue Metals Group Ltd
ASX:FMG
50.3B AUD 2 8.2 5.6 5.6
AU
Fortescue Ltd
XMUN:FVJ
28.4B EUR 2 8.2 5.6 5.6
US
Nucor Corp
NYSE:NUE
28.9B USD 0.9 14.3 7.1 10.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 71.9 13.4 21.7
LU
ArcelorMittal SA
AEX:MT
23.1B EUR 0.4 19.5 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 64.5 9.4 15.7
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
Severstal' PAO
MOEX:CHMF
Average EV/EBITDA: 7.7
Negative Multiple: -0.2
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
Fortescue Metals Group Ltd
ASX:FMG
5.6
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-9%
N/A
US
Nucor Corp
NYSE:NUE
7.1
9%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.4
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
9.4
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
Severstal' PAO
MOEX:CHMF
Average EV/EBIT: 10.5
Negative Multiple: -0.3
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
0%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
5%
1
AU
Fortescue Metals Group Ltd
ASX:FMG
5.6
-23%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-23%
N/A
US
Nucor Corp
NYSE:NUE
10.3
13%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.7
14%
1.6
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
15.7
32%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.6
N/A N/A