Magadanenergo Valuation

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

MAGE (RUB5.43) is trading below our estimate of [[fair value]] (RUB10.91)

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

Valuation Score

4/6

Valuation Score 4/6

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

Below Fair Value: MAGE (RUB5.43) is trading below our estimate of fair value (RUB10.91)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for MAGE. This is calculated by dividing MAGE's market cap by their current earnings.
What is MAGE's PE Ratio?
PE Ratio	3.6x
Earnings	₽930.00m
Market Cap	₽3.31b

MAGE 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	0.6x
Enterprise Value/EBITDA	6.8x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for MAGE 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	23.8x
TGKN Territorial Generation Company No. 14	27.8x	n/a	₽3.4b
RZSB Ryazanenergosbyt	6.3x	n/a	₽3.2b
YRSB TNS Energo Yaroslavl	24.8x	n/a	₽2.9b
KBSB TNS energo Kuban	36.2x	n/a	₽2.7b
MAGE Magadanenergo	3.6x	n/a	₽3.3b

Price-To-Earnings vs Peers: MAGE is good value based on its Price-To-Earnings Ratio (3.6x) compared to the peer average (23.8x).

Price to Earnings Ratio vs Industry

How does MAGE's PE Ratio compare vs other companies in the RU Electric Utilities Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: MAGE is good value based on its Price-To-Earnings Ratio (3.6x) compared to the Russian Electric Utilities industry average (4.8x).

Price to Earnings Ratio vs Fair Ratio

What is MAGE'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.

MAGE PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	3.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate MAGE'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?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Rosseti Lenenergo

₽72.4b

Public Joint stock company Rosseti Lenenergo engages in the transmission and distribution of electricity in the Russian Federation.

LSNG

₽6.90

9.9%

Second Generating Company of the Electric Power Wholesale Market

₽64.8b

Public Joint-Stock Company "Second Generating Company of the Electric Power Wholesale Market", together with its subsidiaries, generates and sells electricity and thermal energy in Russia.

OGKB

₽0.59

-15.8%

Krasnoyarskenergosbyt

₽4.3b

Public Joint Stock Company Krasnoyarskenergosbyt sells electricity in Russia.

KRSB

₽7.15

-16.5%