As of 2024-12-13, the Intrinsic Value of EVRAZ plc (EVR.L) is 2,583.44 GBP. This EVR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.00 GBP, the upside of EVRAZ plc is 3,089.40%.

The range of the Intrinsic Value is 2,219.44 - 3,097.39 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	2,219.44 - 3,097.39	2,583.44	3089.4%
DCF (Growth 10y)	2,430.56 - 3,285.69	2,786.78	3340.5%
DCF (EBITDA 5y)	1,054.75 - 1,648.39	1,216.69	1402.1%
DCF (EBITDA 10y)	1,542.55 - 2,109.25	1,711.53	2013.0%
Fair Value	2,529.02 - 2,529.02	2,529.02	3,022.24%
P/E	1,130.98 - 1,788.52	1,493.05	1743.3%
EV/EBITDA	601.38 - 1,432.70	997.59	1131.6%
EPV	1,358.59 - 1,668.93	1,513.76	1768.8%
DDM - Stable	365.71 - 645.72	505.72	524.3%
DDM - Multi	784.49 - 1,055.03	898.51	1009.3%