As of 2025-08-02, the Intrinsic Value of ArcelorMittal SA (MT.AS) is 37.03 EUR. This MT.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.76 EUR, the upside of ArcelorMittal SA is 38.40%.
The range of the Intrinsic Value is 26.41 - 61.75 EUR
Based on its market price of 26.76 EUR and our intrinsic valuation, ArcelorMittal SA (MT.AS) is undervalued by 38.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.41 - 61.75 | 37.03 | 38.4% |
| DCF (Growth 10y) | 26.76 - 57.23 | 35.99 | 34.5% |
| DCF (EBITDA 5y) | 21.27 - 32.29 | 27.77 | 3.8% |
| DCF (EBITDA 10y) | 23.14 - 33.91 | 29.13 | 8.9% |
| Fair Value | 30.51 - 30.51 | 30.51 | 14.01% |
| P/E | 11.96 - 26.36 | 19.31 | -27.8% |
| EV/EBITDA | 17.77 - 30.24 | 25.23 | -5.7% |
| EPV | 262.23 - 325.30 | 293.77 | 997.8% |
| DDM - Stable | 10.05 - 26.59 | 18.32 | -31.5% |
| DDM - Multi | 20.62 - 41.13 | 27.34 | 2.2% |
| Market Cap (mil) | 22,821.20 |
| Beta | 1.31 |
| Outstanding shares (mil) | 852.81 |
| Enterprise Value (mil) | 28,627.46 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.32% |
| Cost of Debt | 4.26% |
| WACC | 7.45% |