
Magnitogorskiy Metallurgicheskiy Kombinat PAO
MOEX:MAGN

Intrinsic Value
The intrinsic value of one
MAGN
stock under the Base Case scenario is
48.66
RUB.
Compared to the current market price of 31.62 RUB,
Magnitogorskiy Metallurgicheskiy Kombinat PAO
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Magnitogorskiy Metallurgicheskiy Kombinat PAO
Fundamental Analysis
Want a deep‑dive on Magnitogorskiy Metallurgicheskiy Kombinat PAO?
Request it below and we’ll move it up the queue.


Revenue & Expenses Breakdown
Magnitogorskiy Metallurgicheskiy Kombinat PAO
Balance Sheet Decomposition
Magnitogorskiy Metallurgicheskiy Kombinat PAO
Current Assets | 333.8B |
Cash & Short-Term Investments | 115.6B |
Receivables | 92.5B |
Other Current Assets | 125.7B |
Non-Current Assets | 559.3B |
Long-Term Investments | 468m |
PP&E | 542B |
Intangibles | 5.9B |
Other Non-Current Assets | 10.9B |
Free Cash Flow Analysis
Magnitogorskiy Metallurgicheskiy Kombinat PAO
RUB | |
Free Cash Flow | RUB |
Earnings Waterfall
Magnitogorskiy Metallurgicheskiy Kombinat PAO
Revenue
|
734B
RUB
|
Cost of Revenue
|
-580.2B
RUB
|
Gross Profit
|
153.8B
RUB
|
Operating Expenses
|
-77.9B
RUB
|
Operating Income
|
75.9B
RUB
|
Other Expenses
|
-16.8B
RUB
|
Net Income
|
59.2B
RUB
|
MAGN Profitability Score
Profitability Due Diligence
Magnitogorskiy Metallurgicheskiy Kombinat PAO's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Magnitogorskiy Metallurgicheskiy Kombinat PAO's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
MAGN Solvency Score
Solvency Due Diligence
Magnitogorskiy Metallurgicheskiy Kombinat PAO's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Score
Magnitogorskiy Metallurgicheskiy Kombinat PAO's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAGN Price Targets Summary
Magnitogorskiy Metallurgicheskiy Kombinat PAO
Dividends
Current shareholder yield for MAGN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MAGN
stock under the Base Case scenario is
48.66
RUB.
Compared to the current market price of 31.62 RUB,
Magnitogorskiy Metallurgicheskiy Kombinat PAO
is
Undervalued by 35%.