United Company RUSAL International Valuation

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

RUAL (RUB55.83) is trading above our estimate of [[fair value]] (RUB47.87)

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

Valuation Score

3/6

Valuation Score 3/6

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 RUAL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: RUAL (RUB55.83) is trading above our estimate of fair value (RUB47.87)

Significantly Below Fair Value: RUAL is trading above our estimate of fair value.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for RUAL. This is calculated by dividing RUAL's market cap by their current earnings.
What is RUAL's PE Ratio?
PE Ratio	2.2x
Earnings	US$2.89b
Market Cap	US$6.48b

RUAL 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	0.9x
Enterprise Value/EBITDA	3.6x
PEG Ratio	-0.1x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for RUAL 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	14.6x
MAGN Magnitogorsk Iron & Steel Works	1.9x	n/a	₽352.0b
ALRS ALROSA	5.3x	4.6%	₽482.1b
CHMF Severstal	2.8x	n/a	₽688.1b
VSMO public stock company VSMPO-AVISMA	48.3x	n/a	₽658.3b
RUAL United Company RUSAL International	2.2x	-19.8%	₽50.9b

Price-To-Earnings vs Peers: RUAL is good value based on its Price-To-Earnings Ratio (2.2x) compared to the peer average (14.6x).

Price to Earnings Ratio vs Industry

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

15 Companies	Price / Earnings	Estimated Growth	Market Cap

15 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: RUAL is good value based on its Price-To-Earnings Ratio (2.2x) compared to the European Metals and Mining industry average (10.3x).

Price to Earnings Ratio vs Fair Ratio

What is RUAL'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.

RUAL PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	2.2x
Fair PE Ratio	5.3x

Price-To-Earnings vs Fair Ratio: RUAL is good value based on its Price-To-Earnings Ratio (2.2x) compared to the estimated Fair Price-To-Earnings Ratio (5.3x).

Analyst Price Targets

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

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Nizhnekamskneftekhim

₽142.9b

Public Joint Stock Company Nizhnekamskneftekhim produces and sells petrochemicals in Russia.

NKNC

₽79.55

-40.5%

Ashinskiy metallurgical works

₽10.5b

Public Joint Stock Company 'Ashinskiy metallurgical works' operates as a metallurgical company in Russia.

AMEZ

₽21.40

-6.1%

Electrozink

₽210.6m

Electrozink Public Joint-Stock Company produces and sells various non-ferrous metallurgy products in Russia.

ELTZ

₽150.00

-16.7%