As of 2025-05-25, the Intrinsic Value of BlueScope Steel Ltd (BSL.AX) is 30.14 AUD. This BSL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.27 AUD, the upside of BlueScope Steel Ltd is 29.50%.
The range of the Intrinsic Value is 23.70 - 42.77 AUD
Based on its market price of 23.27 AUD and our intrinsic valuation, BlueScope Steel Ltd (BSL.AX) is undervalued by 29.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.70 - 42.77 | 30.14 | 29.5% |
| DCF (Growth 10y) | 24.10 - 40.34 | 29.65 | 27.4% |
| DCF (EBITDA 5y) | 31.67 - 37.10 | 34.42 | 47.9% |
| DCF (EBITDA 10y) | 29.81 - 36.59 | 33.08 | 42.2% |
| Fair Value | 31.09 - 31.09 | 31.09 | 33.62% |
| P/E | 21.69 - 37.14 | 27.84 | 19.7% |
| EV/EBITDA | 27.85 - 34.73 | 31.05 | 33.4% |
| EPV | 47.28 - 59.79 | 53.54 | 130.1% |
| DDM - Stable | 9.69 - 23.54 | 16.62 | -28.6% |
| DDM - Multi | 18.78 - 33.84 | 24.01 | 3.2% |
| Market Cap (mil) | 10,206.45 |
| Beta | 1.16 |
| Outstanding shares (mil) | 438.61 |
| Enterprise Value (mil) | 10,118.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.87% |
| Cost of Debt | 5.50% |
| WACC | 9.49% |