
Polyus PAO
MOEX:PLZL

Intrinsic Value
The intrinsic value of one
PLZL
stock under the Base Case scenario is
1 788.43
RUB.
Compared to the current market price of 1 893.2 RUB,
Polyus PAO
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Polyus PAO
Fundamental Analysis


Revenue & Expenses Breakdown
Polyus PAO
Balance Sheet Decomposition
Polyus PAO
Current Assets | 352.8B |
Cash & Short-Term Investments | 222.4B |
Receivables | 25.9B |
Other Current Assets | 104.5B |
Non-Current Assets | 590.3B |
PP&E | 450.5B |
Intangibles | 9.6B |
Other Non-Current Assets | 130.2B |
Free Cash Flow Analysis
Polyus PAO
RUB | |
Free Cash Flow | RUB |
Earnings Waterfall
Polyus PAO
Revenue
|
531.5B
RUB
|
Cost of Revenue
|
-158.7B
RUB
|
Gross Profit
|
372.8B
RUB
|
Operating Expenses
|
-41.2B
RUB
|
Operating Income
|
331.6B
RUB
|
Other Expenses
|
-79.3B
RUB
|
Net Income
|
252.3B
RUB
|
PLZL Profitability Score
Profitability Due Diligence
Polyus PAO's profitability score is 85/100. The higher the profitability score, the more profitable the company is.

Score
Polyus PAO's profitability score is 85/100. The higher the profitability score, the more profitable the company is.
PLZL Solvency Score
Solvency Due Diligence
Polyus PAO's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Polyus PAO's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PLZL Price Targets Summary
Polyus PAO
Dividends
Current shareholder yield for PLZL 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
PLZL
stock under the Base Case scenario is
1 788.43
RUB.
Compared to the current market price of 1 893.2 RUB,
Polyus PAO
is
Overvalued by 6%.