As of 2025-05-19, the Intrinsic Value of Ashinskiy Metzavod PAO (AMEZ.ME) is 102.15 RUB. This AMEZ.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.56 RUB, the upside of Ashinskiy Metzavod PAO is 49.00%.
The range of the Intrinsic Value is 95.45 - 110.42 RUB
Based on its market price of 68.56 RUB and our intrinsic valuation, Ashinskiy Metzavod PAO (AMEZ.ME) is undervalued by 49.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.45 - 110.42 | 102.15 | 49.0% |
| DCF (Growth 10y) | 103.04 - 115.48 | 108.69 | 58.5% |
| DCF (EBITDA 5y) | 94.26 - 106.86 | 96.49 | 40.7% |
| DCF (EBITDA 10y) | 102.30 - 113.39 | 105.62 | 54.0% |
| Fair Value | 438.19 - 438.19 | 438.19 | 539.13% |
| P/E | 49.43 - 66.25 | 59.92 | -12.6% |
| EV/EBITDA | 67.94 - 84.58 | 71.31 | 4.0% |
| EPV | 81.17 - 87.27 | 84.22 | 22.8% |
| DDM - Stable | 64.85 - 102.54 | 83.70 | 22.1% |
| DDM - Multi | 66.03 - 80.05 | 72.33 | 5.5% |
| Market Cap (mil) | 34,173.73 |
| Beta | 0.50 |
| Outstanding shares (mil) | 498.45 |
| Enterprise Value (mil) | 31,013.88 |
| Market risk premium | 11.68% |
| Cost of Equity | 20.65% |
| Cost of Debt | 5.50% |
| WACC | 20.01% |