Rosseti Moskovskiy Region PAO
MOEX:MSRS

Watchlist Manager
Rosseti Moskovskiy Region PAO Logo
Rosseti Moskovskiy Region PAO
MOEX:MSRS
Watchlist
Price: 1.619 RUB 0.68%
Market Cap: ₽78.9B

Relative Value

The Relative Value of one MSRS stock under the Base Case scenario is 3.766 RUB. Compared to the current market price of 1.619 RUB, Rosseti Moskovskiy Region PAO is Undervalued by 57%.

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.

MSRS Relative Value
Base Case
3.766 RUB
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MSRS Competitors Multiples
Rosseti Moskovskiy Region 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
Rosseti Moskovskiy Region PAO
MOEX:MSRS
78.9B RUB 0.3 4.7 2.1 3.6
US
Nextera Energy Inc
NYSE:NEE
189.9B USD 6.9 27.8 18.7 34.8
ES
Iberdrola SA
MAD:IBE
125.4B EUR 2.8 23.1 10.1 18.6
IT
Enel SpA
MIL:ENEL
96.7B EUR 0.8 9.7 5.6 7.8
US
Southern Co
NYSE:SO
100.6B USD 3.5 22.5 12.2 21.8
US
Duke Energy Corp
NYSE:DUK
96.3B USD 3 19.5 11.1 20.7
US
Constellation Energy Corp
NASDAQ:CEG
85.2B USD 3.4 31 18.5 26
US
American Electric Power Company Inc
NASDAQ:AEP
65.3B USD 3.1 17.8 12.4 20.6
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Xcel Energy Inc
NASDAQ:XEL
46B USD 3.1 22.8 13.4 27.6
US
Exelon Corp
NASDAQ:EXC
45.2B USD 1.9 16 10.5 18
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Rosseti Moskovskiy Region PAO
MOEX:MSRS
Average EV/EBITDA: 11.5
2.1
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
18.7
14%
1.3
ES
Iberdrola SA
MAD:IBE
10.1
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.6
7%
0.8
US
Southern Co
NYSE:SO
12.2
8%
1.5
US
Duke Energy Corp
NYSE:DUK
11.1
8%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
18.5
7%
2.6
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
12%
1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
13.4
13%
1
US
Exelon Corp
NASDAQ:EXC
10.5
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Rosseti Moskovskiy Region PAO
MOEX:MSRS
Average EV/EBIT: 20
3.6
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
34.8
19%
1.8
ES
Iberdrola SA
MAD:IBE
18.6
0%
N/A
IT
Enel SpA
MIL:ENEL
7.8
7%
1.1
US
Southern Co
NYSE:SO
21.8
11%
2
US
Duke Energy Corp
NYSE:DUK
20.7
9%
2.3
US
Constellation Energy Corp
NASDAQ:CEG
26
13%
2
US
American Electric Power Company Inc
NASDAQ:AEP
20.6
14%
1.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
27.6
17%
1.6
US
Exelon Corp
NASDAQ:EXC
18
10%
1.8