Seligdar PAO
MOEX:SELG

Watchlist Manager
Seligdar PAO Logo
Seligdar PAO
MOEX:SELG
Watchlist
Price: 41.68 RUB -0.62% Market Closed
Market Cap: 65.4B RUB
Have any thoughts about
Seligdar PAO?
Write Note

Relative Value

The Relative Value of one SELG stock under the Base Case scenario is 54.86 RUB. Compared to the current market price of 41.68 RUB, Seligdar PAO is Undervalued by 24%.

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.

SELG Relative Value
Base Case
54.86 RUB
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
61
Median 3Y
1.8
Median 5Y
1.8
Industry
1.7
vs History
vs Industry
20
Median 3Y
3.5
Median 5Y
4.9
Industry
15.3
vs History
34
vs Industry
27
Median 3Y
6
Median 5Y
5.3
Industry
9
vs History
55
vs Industry
16
Median 3Y
8.2
Median 5Y
8.2
Industry
15.2
vs History
23
vs Industry
23
Median 3Y
3
Median 5Y
2.7
Industry
1.4
vs History
76
vs Industry
53
Median 3Y
2.4
Median 5Y
2.6
Industry
2
vs History
17
vs Industry
40
Median 3Y
7.1
Median 5Y
6.5
Industry
7.1
vs History
7
vs Industry
11
Median 3Y
16.3
Median 5Y
8.9
Industry
9.8
vs History
7
vs Industry
13
Median 3Y
16.3
Median 5Y
8.9
Industry
12.5
vs History
26
vs Industry
24
Median 3Y
8.6
Median 5Y
7.9
Industry
10.2
vs History
7
vs Industry
14
Median 3Y
6.3
Median 5Y
5.2
Industry
13.2
vs History
74
vs Industry
54
Median 3Y
1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

SELG Competitors Multiples
Seligdar 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
Seligdar PAO
MOEX:SELG
65.4B RUB 1.2 -7.5 25.8 25.8
RU
Polyus PJSC
LSE:PLZL
70.4T USD 16 203.7 50 429.4 27 820.4 31 925.8
ZA
Gold Fields Ltd
JSE:GFI
237B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
98.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
413.8B CNY 1.4 14.1 12.3 12.3
US
Newmont Corporation
NYSE:NEM
43.6B USD 2.6 -35.9 8.8 16
CA
Agnico Eagle Mines Ltd
TSX:AEM
58.7B CAD 5.2 40.4 9.7 15.2
CA
Barrick Gold Corp
TSX:ABX
40B CAD 2.2 17 5.1 8.1
CA
Wheaton Precious Metals Corp
TSX:WPM
37.7B CAD 21.4 42.9 27.9 38.4
CA
Franco-Nevada Corp
TSX:FNV
34B CAD 21.5 -38.9 24.1 32.3
RU
Polyus PAO
MOEX:PLZL
1.9T RUB 3.6 7.6 6.5 7.3
P/S Multiple
Revenue Growth P/S to Growth
RU
Seligdar PAO
MOEX:SELG
Average P/S: 1 807
1.2
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
16 203.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
15%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
5%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
1.4
9%
0.2
US
Newmont Corporation
NYSE:NEM
2.6
19%
0.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
5.2
12%
0.4
CA
Barrick Gold Corp
TSX:ABX
2.2
13%
0.2
CA
Wheaton Precious Metals Corp
TSX:WPM
21.4
17%
1.3
CA
Franco-Nevada Corp
TSX:FNV
21.5
10%
2.1
RU
Polyus PAO
MOEX:PLZL
3.6
N/A N/A
P/E Multiple
Earnings Growth PEG
RU
Seligdar PAO
MOEX:SELG
Average P/E: 8 425.2
Negative Multiple: -7.5
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
50 429.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
43%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
26%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
14.1
26%
0.5
US
Newmont Corporation
NYSE:NEM
Negative Multiple: -35.9 N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
40.4
4%
10.1
CA
Barrick Gold Corp
TSX:ABX
17
38%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
42.9
16%
2.7
CA
Franco-Nevada Corp
TSX:FNV
Negative Multiple: -38.9 N/A N/A
RU
Polyus PAO
MOEX:PLZL
7.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Seligdar PAO
MOEX:SELG
Average EV/EBITDA: 3 104.5
25.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
27 820.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
14%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.3
34%
0.4
US
Newmont Corporation
NYSE:NEM
8.8
53%
0.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
9.7
16%
0.6
CA
Barrick Gold Corp
TSX:ABX
5.1
19%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
27.9
21%
1.3
CA
Franco-Nevada Corp
TSX:FNV
24.1
9%
2.7
RU
Polyus PAO
MOEX:PLZL
6.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Seligdar PAO
MOEX:SELG
Average EV/EBIT: 3 564.6
25.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
31 925.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
25%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.3
25%
0.5
US
Newmont Corporation
NYSE:NEM
16
121%
0.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.2
17%
0.9
CA
Barrick Gold Corp
TSX:ABX
8.1
27%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.4
23%
1.7
CA
Franco-Nevada Corp
TSX:FNV
32.3
4%
8.1
RU
Polyus PAO
MOEX:PLZL
7.3
N/A N/A