Severstal' PAO
MOEX:CHMF

Watchlist Manager
Severstal' PAO Logo
Severstal' PAO
MOEX:CHMF
Watchlist
Price: 1 017.4 RUB 0.63%
Market Cap: 852.3B RUB

Relative Value

The Relative Value of one CHMF stock under the Base Case scenario is 23 977.65 RUB. Compared to the current market price of 1 017.4 RUB, Severstal' PAO is Undervalued by 96%.

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
23 977.65 RUB
Undervaluation 96%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
98
Median 3Y
0
Median 5Y
0
Industry
1.8
vs History
39
vs Industry
30
Median 3Y
0
Median 5Y
0.1
Industry
16
vs History
23
vs Industry
35
Median 3Y
0
Median 5Y
0.1
Industry
9.4
vs History
vs Industry
25
Median 3Y
0.1
Median 5Y
0.1
Industry
15.8
vs History
92
vs Industry
87
Median 3Y
0
Median 5Y
0
Industry
1.6
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
7.2
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
10.4
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
13.3
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
10.8
vs History
vs Industry
Median 3Y
0.3
Median 5Y
0.3
Industry
14.4
vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4

Multiples Across Competitors

CHMF Competitors Multiples
Severstal' PAO Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Severstal' PAO
MOEX:CHMF
852.3B RUB 0 0.1 -0.2 -0.3
ZA
Kumba Iron Ore Ltd
JSE:KIO
90.7B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
222B BRL 1 7.1 3.8 4.9
US
Nucor Corp
NYSE:NUE
30.4B USD 1 22.8 9.4 15.6
AU
Fortescue Metals Group Ltd
ASX:FMG
47.5B AUD 1.9 8 5.5 5.5
AU
Fortescue Ltd
XMUN:FVJ
25.5B EUR 1.8 7.6 5.2 5.2
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.5T INR 1.5 71.6 13.8 23.3
LU
ArcelorMittal SA
AEX:MT
23B EUR 0.4 22.3 5 8.9
IN
Tata Steel Ltd
NSE:TATASTEEL
2T INR 0.9 59.1 10.4 17.8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
144B CNY 0.5 18.3 13.9 13.9
US
Steel Dynamics Inc
NASDAQ:STLD
19.7B USD 1.1 16.8 11.3 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Severstal' PAO
MOEX:CHMF
Average EV/EBITDA: 8.7
Negative Multiple: -0.2
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
3.8
7%
0.5
US
Nucor Corp
NYSE:NUE
9.4
10%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.2
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.8
26%
0.5
LU
ArcelorMittal SA
AEX:MT
5
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
10.4
19%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.9
57%
0.2
US
Steel Dynamics Inc
NASDAQ:STLD
11.3
12%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Severstal' PAO
MOEX:CHMF
Average EV/EBIT: 12.3
Negative Multiple: -0.3
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
2%
2.5
US
Nucor Corp
NYSE:NUE
15.6
13%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-25%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.2
-25%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
23.3
34%
0.7
LU
ArcelorMittal SA
AEX:MT
8.9
13%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
17.8
26%
0.7
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.9
22%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
15.2
13%
1.2