The Discounted Cash Flow (DCF) valuation of Cleveland-Cliffs Inc (CLF) is 30.95 USD. With the latest stock price at 10.96 USD, the upside of Cleveland-Cliffs Inc based on DCF is 182.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 12.3% | 9.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 15.41 - 111.72 | 30.95 |
| Upside | 40.6% - 919.4% | 182.4% |