As of 2024-12-13, the Intrinsic Value of Reliance Steel & Aluminum Co (RS) is
393.75 USD. This RS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 301.43 USD, the upside of Reliance Steel & Aluminum Co is
30.60%.
The range of the Intrinsic Value is 333.66 - 481.75 USD
393.75 USD
Intrinsic Value
RS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
333.66 - 481.75 |
393.75 |
30.6% |
| DCF (Growth 10y) |
380.83 - 536.75 |
444.44 |
47.4% |
| DCF (EBITDA 5y) |
359.90 - 407.41 |
382.91 |
27.0% |
| DCF (EBITDA 10y) |
404.64 - 480.90 |
440.71 |
46.2% |
| Fair Value |
481.62 - 481.62 |
481.62 |
59.78% |
| P/E |
169.56 - 346.76 |
249.77 |
-17.1% |
| EV/EBITDA |
156.89 - 224.67 |
193.76 |
-35.7% |
| EPV |
283.72 - 362.15 |
322.93 |
7.1% |
| DDM - Stable |
129.76 - 243.54 |
186.65 |
-38.1% |
| DDM - Multi |
262.06 - 383.94 |
311.59 |
3.4% |
RS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,313.39 |
| Beta |
0.73 |
| Outstanding shares (mil) |
54.12 |
| Enterprise Value (mil) |
17,266.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.76% |
| Cost of Debt |
4.25% |
| WACC |
9.33% |