Izhstal' PAO
MOEX:IGST

Watchlist Manager
Izhstal' PAO Logo
Izhstal' PAO
MOEX:IGST
Watchlist
Price: 4 320 RUB -1.82%
Market Cap: 4.6B RUB

Relative Value

The Relative Value of one IGST stock under the Base Case scenario is hidden RUB. Compared to the current market price of 4 320 RUB, Izhstal' PAO is hidden .

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.

IGST Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
81
Median 3Y
0.3
Median 5Y
0.2
Industry
2
vs History
39
vs Industry
27
Median 3Y
2.4
Median 5Y
1.9
Industry
18.8
vs History
vs Industry
17
Median 3Y
4.8
Median 5Y
1.4
Industry
10.9
vs History
33
vs Industry
18
Median 3Y
-3.7
Median 5Y
5.7
Industry
18.4
vs History
42
vs Industry
30
Median 3Y
1.1
Median 5Y
-0.2
Industry
2.1
vs History
80
vs Industry
82
Median 3Y
0.4
Median 5Y
0.4
Industry
2.5
vs History
93
vs Industry
69
Median 3Y
1.6
Median 5Y
2.4
Industry
8.3
vs History
60
vs Industry
30
Median 3Y
2.6
Median 5Y
1.9
Industry
12.3
vs History
60
vs Industry
28
Median 3Y
2.6
Median 5Y
1.9
Industry
14.9
vs History
vs Industry
18
Median 3Y
6
Median 5Y
6
Industry
12.4
vs History
vs Industry
16
Median 3Y
5.8
Median 5Y
5.8
Industry
16.8
vs History
93
vs Industry
53
Median 3Y
0.8
Median 5Y
1.1
Industry
1.9

Multiples Across Competitors

IGST Competitors Multiples
Izhstal' PAO Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Izhstal' PAO
MOEX:IGST
4.6B RUB 0.1 2 1.6 1.6
ZA
Kumba Iron Ore Ltd
JSE:KIO
109.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
293.2B BRL 1.4 9.7 4.7 6
AU
Fortescue Ltd
XMUN:FVJ
39.8B EUR 3 13.7 9.2 9.2
AU
Fortescue Metals Group Ltd
ASX:FMG
69.9B AUD 3 13.8 9.2 9.2
LU
ArcelorMittal SA
AEX:MT
33.2B EUR 0.6 15.1 7.1 13.7
US
Nucor Corp
NYSE:NUE
37.4B USD 1.2 22.5 10.4 16.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.7T INR 1.6 45.1 13.1 20.7
US
Steel Dynamics Inc
NASDAQ:STLD
25B USD 1.4 22 14.5 19.9
IN
Tata Steel Ltd
NSE:TATASTEEL
2.2T INR 1 31.7 9.6 15.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
153.6B CNY 0.5 16.3 15.8 15.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Izhstal' PAO
MOEX:IGST
Average EV/EBITDA: 9.5
1.6
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.7
7%
0.7
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
10%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
10%
0.9
LU
ArcelorMittal SA
AEX:MT
7.1
13%
0.5
US
Nucor Corp
NYSE:NUE
10.4
10%
1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.1
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.5
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.6
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.8
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Izhstal' PAO
MOEX:IGST
Average EV/EBIT: 12.8
1.6
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6
5%
1.2
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
-8%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
-8%
N/A
LU
ArcelorMittal SA
AEX:MT
13.7
15%
0.9
US
Nucor Corp
NYSE:NUE
16.5
13%
1.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.7
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
19.9
13%
1.5
IN
Tata Steel Ltd
NSE:TATASTEEL
15.5
30%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.8
24%
0.7