
Mechel PAO
MOEX:MTLR

Intrinsic Value
The intrinsic value of one
MTLR
stock under the Base Case scenario is
176.36
RUB.
Compared to the current market price of 123.99 RUB,
Mechel PAO
is
Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mechel PAO
Fundamental Analysis


Revenue & Expenses Breakdown
Mechel PAO
Balance Sheet Decomposition
Mechel PAO
Current Assets | 118.1B |
Cash & Short-Term Investments | 2.7B |
Receivables | 40.3B |
Other Current Assets | 75.1B |
Non-Current Assets | 147B |
Long-Term Investments | 2.7B |
PP&E | 121.8B |
Intangibles | 20.1B |
Other Non-Current Assets | 2.4B |
Free Cash Flow Analysis
Mechel PAO
RUB | |
Free Cash Flow | RUB |
Earnings Waterfall
Mechel PAO
Revenue
|
417.2B
RUB
|
Cost of Revenue
|
-271.3B
RUB
|
Gross Profit
|
145.8B
RUB
|
Operating Expenses
|
-97.5B
RUB
|
Operating Income
|
48.3B
RUB
|
Other Expenses
|
-39.2B
RUB
|
Net Income
|
9.1B
RUB
|
MTLR Profitability Score
Profitability Due Diligence
Mechel PAO's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Mechel PAO's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
MTLR Solvency Score
Solvency Due Diligence
Mechel PAO's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
Mechel PAO's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MTLR Price Targets Summary
Mechel PAO
Dividends
Current shareholder yield for MTLR 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?
The intrinsic value of one
MTLR
stock under the Base Case scenario is
176.36
RUB.
Compared to the current market price of 123.99 RUB,
Mechel PAO
is
Undervalued by 30%.