Magnit PAO
MOEX:MGNT
Intrinsic Value
The intrinsic value of one MGNT stock under the Base Case scenario is 5 860 444.79 RUB. Compared to the current market price of 3 658.5 RUB, Magnit PAO is Undervalued by 100%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Magnit PAO
Balance Sheet Decomposition
Magnit PAO
Current Assets | 544.4B |
Cash & Short-Term Investments | 238B |
Receivables | 16.2B |
Other Current Assets | 290.3B |
Non-Current Assets | 885.1B |
Long-Term Investments | 1.2B |
PP&E | 788.4B |
Intangibles | 88.1B |
Other Non-Current Assets | 7.4B |
Free Cash Flow Analysis
Magnit PAO
RUB | |
Free Cash Flow | RUB |
Earnings Waterfall
Magnit PAO
Revenue
|
2.5T
RUB
|
Cost of Revenue
|
-2T
RUB
|
Gross Profit
|
575.8B
RUB
|
Operating Expenses
|
-448.7B
RUB
|
Operating Income
|
127.1B
RUB
|
Other Expenses
|
-68.5B
RUB
|
Net Income
|
58.7B
RUB
|
MGNT Profitability Score
Profitability Due Diligence
Magnit PAO's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Magnit PAO's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
MGNT Solvency Score
Solvency Due Diligence
Magnit PAO's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Magnit PAO's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MGNT Price Targets Summary
Magnit PAO
Dividends
Current shareholder yield for MGNT 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?