As of 2025-07-08, the Intrinsic Value of Izhstal' PAO (IGST.ME) is 20,628.60 RUB. This IGST.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,400.00 RUB, the upside of Izhstal' PAO is 81.00%.
The range of the Intrinsic Value is 17,590.03 - 24,940.28 RUB
Based on its market price of 11,400.00 RUB and our intrinsic valuation, Izhstal' PAO (IGST.ME) is undervalued by 81.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17,590.03 - 24,940.28 | 20,628.60 | 81.0% |
| DCF (Growth 10y) | 19,102.36 - 26,782.14 | 22,303.93 | 95.6% |
| DCF (EBITDA 5y) | 16,977.26 - 27,251.78 | 21,014.80 | 84.3% |
| DCF (EBITDA 10y) | 19,115.00 - 28,840.54 | 22,955.07 | 101.4% |
| Fair Value | 70,469.25 - 70,469.25 | 70,469.25 | 518.15% |
| P/E | 9,132.80 - 23,660.20 | 16,491.86 | 44.7% |
| EV/EBITDA | 9,041.12 - 21,408.76 | 13,167.72 | 15.5% |
| EPV | 10,229.59 - 15,582.10 | 12,905.89 | 13.2% |
| DDM - Stable | 6,493.65 - 12,058.84 | 9,276.24 | -18.6% |
| DDM - Multi | 6,082.14 - 9,982.20 | 7,643.04 | -33.0% |
| Market Cap (mil) | 12,198.00 |
| Beta | -0.82 |
| Outstanding shares (mil) | 1.07 |
| Enterprise Value (mil) | 18,318.67 |
| Market risk premium | 11.68% |
| Cost of Equity | 26.21% |
| Cost of Debt | 5.00% |
| WACC | 18.98% |