As of 2025-07-08, the Intrinsic Value of Magnitogorskiy Metallurgicheskiy Kombinat PAO (MAGN.ME) is 10,422.25 RUB. This MAGN.ME valuation is based on the model Peter Lynch Fair Value. With the current market price of 55.64 RUB, the upside of Magnitogorskiy Metallurgicheskiy Kombinat PAO is 18631.6%.

Is MAGN.ME undervalued or overvalued?

Based on its market price of 55.64 RUB and our intrinsic valuation, Magnitogorskiy Metallurgicheskiy Kombinat PAO (MAGN.ME) is undervalued by 18631.6%.

55.64 RUB

Stock Price

10,422.25 RUB

Intrinsic Value

Intrinsic Value Details

MAGN.ME Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	2,756.5 - 7,428.4	3,898.84	6907.3%
Peter Lynch Fair Value	10,422.25 - 10,422.25	10,422.25	18631.57%
P/E Multiples	775.42 - 3,064.62	1,755.14	3054.5%
EV/EBITDA Multiples	3,257.25 - 5,512.93	4,443.39	7886.0%

MAGN.ME Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
OK Rusal MKPAO	7.31 - 59.19	22.63	-47.1%
Kobe Steel Ltd	1,552.15 - 3,264.26	2,208.01	39.5%
Chelyabinskiy Truboprokatnyi Zavod PAO	279.51 - 533.08	377.12	20.1%
Ashinskiy Metzavod PAO	43.94 - 66.98	53.60	-21.8%
Ural'skaya Kuznitsa PAO	36,094.57 - 47,862.5	41,070.91	37.1%
Izhstal' PAO	17,590.03 - 24,940.28	20,628.60	81.0%
ChZPSN-Profnastil PAO	8.51 - 10.13	9.23	45.9%

MAGN.ME Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	621,738
Beta	0.29
Outstanding shares (mil)	11,174
Enterprise Value (mil)	-366,653

Market risk premium	12.2%
Cost of Equity	41.65%
Cost of Debt	10.2%
WACC	12.6%