Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for United Co RUSAL International PJSC's Intrinsic Value: Projected FCF or its related term are showing as below:
MIC:RUAL'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.53 Med: 0.69 Max: 1.14
Current: 0.61
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of United Co RUSAL International PJSC was 1.14. The lowest was 0.53. And the median was 0.69.
MIC:RUAL's Price-to-Projected-FCF is ranked better than 88.13% of 657
companies
in the Metals & Mining industry
Industry Median: 2.36
vs MIC:RUAL: 0.61
United Co RUSAL International PJSC (MIC:RUAL) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
United Co RUSAL International PJSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
25.99
/
42.90356325348
=
0.61
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
United Co RUSAL International PJSC Intrinsic Value: Projected FCF Related Terms
United Co RUSAL International PJSC Intrinsic Value: Projected FCF Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
United Co RUSAL International PJSC Intrinsic Value: Projected FCF Chart
MIC:RUAL vs AA, CENX, CSTM: Intrinsic Value: Projected FCF Comparison
For the Aluminum subindustry, United Co RUSAL International PJSC's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
United Co RUSAL International PJSC Price-to-Projected-FCF vs Metals & Mining Industry
For the Metals & Mining industry and Basic Materials sector, United Co RUSAL International PJSC's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where United Co RUSAL International PJSC's Price-to-Projected-FCF falls into.
United Co RUSAL International PJSC Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of ₽42.90 mean?
United Co RUSAL International PJSC (MIC:RUAL) has a Intrinsic Value: Projected FCF of ₽42.90 as of Sep. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on United Co RUSAL International PJSC and its competitors. According to the industry distribution chart, United Co RUSAL International PJSC ranks #78 out of 657 companies in the Metals & Mining industry, placing it in the top 11.9%.
Is United Co RUSAL International PJSC's Intrinsic Value: Projected FCF too high?
United Co RUSAL International PJSC's current Intrinsic Value: Projected FCF is ₽42.90. Based on the distribution chart, United Co RUSAL International PJSC ranks #78 out of 657 companies in the Metals & Mining industry, which is in the top quartile — a strong position relative to peers. Overall, United Co RUSAL International PJSC has a GF Score™ of 80/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does United Co RUSAL International PJSC's Intrinsic Value: Projected FCF compare to AA and CENX?
According to the Metals & Mining industry distribution chart, United Co RUSAL International PJSC ranks #78 out of 657 companies for Intrinsic Value: Projected FCF. This places United Co RUSAL International PJSC in the top 12% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 2.36. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.36, based on 657 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on United Co RUSAL International PJSC and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.36 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. United Co RUSAL International PJSC's current Intrinsic Value: Projected FCF is ₽42.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is United Co RUSAL International PJSC stock overvalued right now?
Based on GuruFocus' analysis, United Co RUSAL International PJSC (MIC:RUAL) is currently considered Possible Value Trap. The stock's GF Value™ is ₽39.43, compared to a current price of ₽25.99 — trading 34.1% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₽42.90. United Co RUSAL International PJSC's overall GF Score™ is 80/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For United Co RUSAL International PJSC (MIC:RUAL), the current Intrinsic Value: Projected FCF is ₽42.90 as of Sep. 14, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is United Co RUSAL International PJSC (MIC:RUAL) Overvalued in 2026?
Based on GuruFocus' analysis, United Co RUSAL International PJSC stock appears to be undervalued.
The current stock price of ₽25.99 is trading 34.1% below its estimated GF Value™ of ₽39.43.
GuruFocus considers United Co RUSAL International PJSC to be Possible Value Trap.
Key valuation signals for MIC:RUAL:
Intrinsic Value: Projected FCF: ₽42.90
GF Value™: ₽39.43 vs. price of ₽25.99 (34.1% below fair value)
No single metric tells the full story. See the MIC:RUAL stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
United Co RUSAL International PJSC produces aluminium and aluminium products. Its products are primary aluminium, aluminium alloys, high-purity aluminium, wire rod, foil and packaging, aluminium powder, bauxite and alumina, silicon, gallium, corundum, and aluminium protectors. The Aluminium segment is a key revenue driver and covers the production and sale of primary aluminium and related products. Alumina segment encompasses the mining and refining of bauxite into alumina and the sale of alumina. The Energy segment comprises mining and sale of coal and generation and transmission of electricity produced from various sources. The mining and metals segment consists of equity investments in Norilsk Nickel. It has four segments Aluminium, Alumina, Energy and Mining, and Metals.
80GF Score
Get the complete analysis for MIC:RUAL
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
MIC:RUAL has been successfully added to your 
