Severstal' PAO
MOEX:CHMF

Watchlist Manager
Severstal' PAO Logo
Severstal' PAO
MOEX:CHMF
Watchlist
Price: 1 094 RUB 2.34% Market Closed
Market Cap: 916.5B RUB

Relative Value

The Relative Value of one CHMF stock under the Base Case scenario is 85 792.98 RUB. Compared to the current market price of 1 094 RUB, Severstal' PAO is Undervalued by 99%.

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.

CHMF Relative Value
Base Case
85 792.98 RUB
Undervaluation 99%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
98
Median 3Y
0
Median 5Y
0
Industry
1.8
vs History
36
vs Industry
30
Median 3Y
0
Median 5Y
0.1
Industry
15.7
vs History
19
vs Industry
35
Median 3Y
0
Median 5Y
0.1
Industry
9.6
vs History
vs Industry
25
Median 3Y
0.1
Median 5Y
0.1
Industry
16.1
vs History
92
vs Industry
87
Median 3Y
0
Median 5Y
0
Industry
1.5
vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
2.1
vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.2
Industry
7.1
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
10.2
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
13.2
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
11
vs History
vs Industry
Median 3Y
0.3
Median 5Y
0.3
Industry
14.5
vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
1.3

Multiples Across Competitors

CHMF Competitors Multiples
Severstal' PAO Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Severstal' PAO
MOEX:CHMF
916.5B RUB 0 0.1 -0.2 -0.3
ZA
Kumba Iron Ore Ltd
JSE:KIO
102.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
229.9B BRL 1.1 7.3 3.9 5
AU
Fortescue Metals Group Ltd
ASX:FMG
47.7B AUD 1.9 7.8 5.4 5.4
AU
Fortescue Ltd
XMUN:FVJ
26.6B EUR 1.8 7.7 5.3 5.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.5T INR 1.5 76 14 22.7
US
Nucor Corp
NYSE:NUE
27.2B USD 0.9 13.5 6.7 9.7
LU
ArcelorMittal SA
AEX:MT
22.1B EUR 0.4 18.8 4.4 7.6
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.6 4.9 8.1
IN
Tata Steel Ltd
NSE:TATASTEEL
1.7T INR 0.8 63.4 9.3 15.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
146B CNY 0.4 15.4 16.4 16.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Severstal' PAO
MOEX:CHMF
Average EV/EBITDA: 7.8
Negative Multiple: -0.2
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
14%
N/A
BR
Vale SA
BOVESPA:VALE3
3.9
9%
0.4
AU
Fortescue Metals Group Ltd
ASX:FMG
5.4
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
14
13%
1.1
US
Nucor Corp
NYSE:NUE
6.7
9%
0.7
LU
ArcelorMittal SA
AEX:MT
4.4
12%
0.4
JP
Nippon Steel Corp
TSE:5401
4.9
7%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
9.3
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
44%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Severstal' PAO
MOEX:CHMF
Average EV/EBIT: 10.6
Negative Multiple: -0.3
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
0%
N/A
BR
Vale SA
BOVESPA:VALE3
5
5%
1
AU
Fortescue Metals Group Ltd
ASX:FMG
5.4
-23%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-23%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.7
14%
1.6
US
Nucor Corp
NYSE:NUE
9.7
13%
0.7
LU
ArcelorMittal SA
AEX:MT
7.6
13%
0.6
JP
Nippon Steel Corp
TSE:5401
8.1
N/A N/A
IN
Tata Steel Ltd
NSE:TATASTEEL
15.5
32%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
10%
1.6