First Time Loading...

Samaraenergo PAO
MOEX:SAGO

Watchlist Manager
Samaraenergo PAO Logo
Samaraenergo PAO
MOEX:SAGO
Watchlist
Price: 4.065 RUB 0.12% Market Closed
Updated: May 17, 2024

Intrinsic Value

Energy & Electrification Co. Samaraenergo PJSC engages in purchasing of electric power on the wholesale market, and supply of it to the retail market. [ Read More ]

The intrinsic value of one SAGO stock under the Base Case scenario is 2.014 RUB. Compared to the current market price of 4.065 RUB, Samaraenergo PAO is Overvalued by 50%.

Key Points:
SAGO Intrinsic Value
Base Case
2.014 RUB
Overvaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Samaraenergo PAO

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling SAGO stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Samaraenergo PAO

Provide an overview of the primary business activities
of Samaraenergo PAO.

What unique competitive advantages
does Samaraenergo PAO hold over its rivals?

What risks and challenges
does Samaraenergo PAO face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Samaraenergo PAO.

Provide P/S
for Samaraenergo PAO.

Provide P/E
for Samaraenergo PAO.

Provide P/OCF
for Samaraenergo PAO.

Provide P/FCFE
for Samaraenergo PAO.

Provide P/B
for Samaraenergo PAO.

Provide EV/S
for Samaraenergo PAO.

Provide EV/GP
for Samaraenergo PAO.

Provide EV/EBITDA
for Samaraenergo PAO.

Provide EV/EBIT
for Samaraenergo PAO.

Provide EV/OCF
for Samaraenergo PAO.

Provide EV/FCFF
for Samaraenergo PAO.

Provide EV/IC
for Samaraenergo PAO.

What are the Revenue projections
for Samaraenergo PAO?

How accurate were the past Revenue estimates
for Samaraenergo PAO?

What are the Net Income projections
for Samaraenergo PAO?

How accurate were the past Net Income estimates
for Samaraenergo PAO?

What are the EPS projections
for Samaraenergo PAO?

How accurate were the past EPS estimates
for Samaraenergo PAO?

What are the EBIT projections
for Samaraenergo PAO?

How accurate were the past EBIT estimates
for Samaraenergo PAO?

Compare the revenue forecasts
for Samaraenergo PAO with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Samaraenergo PAO and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Samaraenergo PAO against its competitors.

Analyze the profit margins
(gross, operating, and net) of Samaraenergo PAO compared to its peers.

Compare the P/E ratios
of Samaraenergo PAO against its peers.

Discuss the investment returns and shareholder value creation
comparing Samaraenergo PAO with its peers.

Analyze the financial leverage
of Samaraenergo PAO compared to its main competitors.

Show all profitability ratios
for Samaraenergo PAO.

Provide ROE
for Samaraenergo PAO.

Provide ROA
for Samaraenergo PAO.

Provide ROIC
for Samaraenergo PAO.

Provide ROCE
for Samaraenergo PAO.

Provide Gross Margin
for Samaraenergo PAO.

Provide Operating Margin
for Samaraenergo PAO.

Provide Net Margin
for Samaraenergo PAO.

Provide FCF Margin
for Samaraenergo PAO.

Show all solvency ratios
for Samaraenergo PAO.

Provide D/E Ratio
for Samaraenergo PAO.

Provide D/A Ratio
for Samaraenergo PAO.

Provide Interest Coverage Ratio
for Samaraenergo PAO.

Provide Altman Z-Score Ratio
for Samaraenergo PAO.

Provide Quick Ratio
for Samaraenergo PAO.

Provide Current Ratio
for Samaraenergo PAO.

Provide Cash Ratio
for Samaraenergo PAO.

What is the historical Revenue growth
over the last 5 years for Samaraenergo PAO?

What is the historical Net Income growth
over the last 5 years for Samaraenergo PAO?

What is the current Free Cash Flow
of Samaraenergo PAO?

Discuss the annual earnings per share (EPS)
trend over the past five years for Samaraenergo PAO.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Samaraenergo PAO

Current Assets 7.4B
Cash & Short-Term Investments 4.3B
Receivables 3.1B
Other Current Assets 48.2m
Non-Current Assets 3.3B
Long-Term Investments 246.1m
PP&E 2B
Other Non-Current Assets 1.1B
Current Liabilities 3.9B
Accounts Payable 3.7B
Other Current Liabilities 194.4m
Non-Current Liabilities 438.3m
Other Non-Current Liabilities 438.3m
Efficiency

Earnings Waterfall
Samaraenergo PAO

Revenue
40.8B RUB
Cost of Revenue
-37.1B RUB
Gross Profit
3.6B RUB
Operating Expenses
-2.5B RUB
Operating Income
1.1B RUB
Other Expenses
46.9m RUB
Net Income
1.1B RUB

Free Cash Flow Analysis
Samaraenergo PAO

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

SAGO Profitability Score
Profitability Due Diligence

Samaraenergo PAO's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional ROIC
Positive 3-Year Average ROIC
ROIC is Increasing
Positive 3-Year Average ROE
53/100
Profitability
Score

Samaraenergo PAO's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

SAGO Solvency Score
Solvency Due Diligence

Samaraenergo PAO's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
72/100
Solvency
Score

Samaraenergo PAO's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SAGO Price Targets Summary
Samaraenergo PAO

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

Competitive Landscape

Competitors Analysis
Samaraenergo PAO

Shareholder Return

SAGO Price
Samaraenergo PAO

1M 1M
-13%
6M 6M
+13%
1Y 1Y
+33%
3Y 3Y
+545%
5Y 5Y
+1 178%
10Y 10Y
+1 559%
Annual Price Range
4.065
52w Low
2.5
52w High
5.384
Price Metrics
Average Annual Return 43.68%
Standard Deviation of Annual Returns 40.06%
Max Drawdown -46%
Shares Statistics
Market Capitalization 16.5B RUB
Shares Outstanding 4 060 920 000
Percentage of Shares Shorted
N/A

SAGO Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Samaraenergo PAO Logo
Samaraenergo PAO

Country

Russia

Industry

Utilities

Market Cap

16.5B RUB

Dividend Yield

0%

Description

Energy & Electrification Co. Samaraenergo PJSC engages in purchasing of electric power on the wholesale market, and supply of it to the retail market. The company is headquartered in Samara, Samarskaya Oblast and currently employs 1,066 full-time employees. The company went IPO on 2007-02-16. The firm sells energy on retail, as well as wholesale market. Samaraenergo OAO provides customers with services, such as installation of necessary systems. The company delivers electric energy to companies from oil and gas, railroad, transportation, as well as metallurgical and engineering sectors. Its main electricity consumers are: RN-Energo OOO and Energoinvest ZAO. Samaraenergo OAO operates domestically through approximately 18 branches and several customer service centers located across Samara region. The firm has several affiliated companies. As of June 30, 2014, the Company’s major shareholder was Energiya razvitiya, audit OOO.

Contact

SAMARSKAYA OBLAST
Samara
Samara, proezd imeni Georgiya Mitireva d.9
+78463403902
https://www.samaraenergo.ru/

IPO

2007-02-16

Employees

1 066

Officers

CEO & Director
Mr. Oleg Aleksandrovich Derbenev
Chief Accountant
Ms. L. V. Esina
Head of Legal Management
Ms. Alla S. Andreyeva

See Also

Discover More
What is the Intrinsic Value of one SAGO stock?

The intrinsic value of one SAGO stock under the Base Case scenario is 2.014 RUB.

Is SAGO stock undervalued or overvalued?

Compared to the current market price of 4.065 RUB, Samaraenergo PAO is Overvalued by 50%.