As of 2024-12-15, the Intrinsic Value of Cleveland-Cliffs Inc (CLF) is
30.39 USD. This CLF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.21 USD, the upside of Cleveland-Cliffs Inc is
197.60%.
The range of the Intrinsic Value is 14.79 - 117.53 USD
30.39 USD
Intrinsic Value
CLF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.79 - 117.53 |
30.39 |
197.6% |
| DCF (Growth 10y) |
28.97 - 200.92 |
55.17 |
440.4% |
| DCF (EBITDA 5y) |
26.89 - 44.19 |
36.18 |
254.4% |
| DCF (EBITDA 10y) |
35.31 - 69.58 |
51.12 |
400.7% |
| Fair Value |
-23.38 - -23.38 |
-23.38 |
-329.02% |
| P/E |
(8.68) - 13.61 |
1.21 |
-88.2% |
| EV/EBITDA |
3.29 - 9.19 |
6.93 |
-32.2% |
| EPV |
21.35 - 50.16 |
35.76 |
250.2% |
| DDM - Stable |
(8.28) - (28.50) |
(18.39) |
-280.1% |
| DDM - Multi |
33.84 - 91.72 |
49.58 |
385.6% |
CLF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,043.13 |
| Beta |
1.27 |
| Outstanding shares (mil) |
493.94 |
| Enterprise Value (mil) |
8,778.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.93% |
| Cost of Debt |
13.37% |
| WACC |
9.44% |