M

Magnit PAO
MOEX:MGNT

Watchlist Manager
Magnit PAO
MOEX:MGNT
Watchlist
Price: 3 658.5 RUB -1.52%
Market Cap: 372.8B RUB

Intrinsic Value

MGNT's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

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:

MGNT Intrinsic Value
5 860 444.79 RUB
Undervaluation 100%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case
Compare MGNT to

Fundamental Analysis

Company Overview
Loading...
Contacts
Loading...
How do you feel about MGNT?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Magnit PAO
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Magnit PAO

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional ROE
Positive 3Y Average ROE
ROE is Increasing
Healthy Gross Margin
52/100
Profitability
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.

Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
Positive Net Debt
28/100
Solvency
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

There are no price targets for MGNT.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y