EVRAZ Valuation

Is EVR undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of EVR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: EVR (£0.81) is trading below our estimate of fair value (£12.14)

Significantly Below Fair Value: EVR is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for EVR?

Key metric: As EVR is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for EVR. This is calculated by dividing EVR's market cap by their current earnings.
What is EVR's PE Ratio?
PE Ratio	0.4x
Earnings	US$3.45b
Market Cap	US$1.42b

EVR key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.3x
Enterprise Value/EBITDA	0.8x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does EVR's PE Ratio compare to its peers?

The above table shows the PE ratio for EVR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	10.7x
HILS Hill & Smith	22.1x	10.5%	UK£1.7b
NLMK Novolipetsk Steel	0.8x	n/a	US$4.1b
ECOR Ecora Resources	10.2x	14.9%	UK£161.0m
CGS Castings	9.7x	-0.1%	UK£115.6m
EVR EVRAZ	0.4x	n/a	UK£1.2b

Price-To-Earnings vs Peers: EVR is good value based on its Price-To-Earnings Ratio (0.4x) compared to the peer average (14.5x).

Price to Earnings Ratio vs Industry

How does EVR's PE Ratio compare vs other companies in the GB Metals and Mining Industry?

8 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	9.9x	21.7%
EVR EVRAZ	0.4x	n/a	US$1.42b
ENPL En+ Group International	2.2x	8.0%	US$4.67b
NLMK Novolipetsk Steel	0.8x	n/a	US$4.08b

8 Companies		Estimated Growth	Market Cap
Industry Avg.	9.9x	21.7%
EVR EVRAZ	0.4x	n/a	US$1.42b

No more companies

Price-To-Earnings vs Industry: EVR is good value based on its Price-To-Earnings Ratio (0.4x) compared to the UK Metals and Mining industry average (9.1x).

Price to Earnings Ratio vs Fair Ratio

What is EVR's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

EVR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	0.4x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate EVR's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst EVR forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Nov ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Oct ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Sep ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Aug ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Jul ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Jun ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
May ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Apr ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Mar ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Feb ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Jan ’25	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Dec ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Nov ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Oct ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Sep ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Aug ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Jul ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Jun ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
May ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Apr ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Mar ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Feb ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Jan ’24	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Dec ’23	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3
Nov ’23	n/a	UK£5.57 0%	5.6%	UK£5.86	UK£5.23	n/a	3

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Elkem

NOK 11.5b

Engages in the provision of advanced material solutions worldwide.

0SFN

NOK 18.07

-0.08%

-3.0%

NV Bekaert

€1.7b

Provides steel wire transformation and coating technologies worldwide.

0OQJ

€32.58

-3.5%

-19.6%

TFF Group

€682.9m

Manufactures and distributes barrels and wood products for the aging of wines and alcohols in France, rest of Europe, the United States, Asia, and internationally.

0IH4

€31.50

7.5%

-25.4%