As of 2024-12-15, the Intrinsic Value of Russel Metals Inc (RUS.TO) is 57.52 CAD. This RUS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.35 CAD, the upside of Russel Metals Inc is 29.70%.

The range of the Intrinsic Value is 44.57 - 82.54 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	44.57 - 82.54	57.52	29.7%
DCF (Growth 10y)	51.44 - 89.81	64.64	45.7%
DCF (EBITDA 5y)	40.51 - 57.64	48.75	9.9%
DCF (EBITDA 10y)	45.93 - 63.78	54.22	22.3%
Fair Value	78.94 - 78.94	78.94	77.98%
P/E	32.90 - 49.64	40.89	-7.8%
EV/EBITDA	29.70 - 44.00	40.07	-9.6%
EPV	87.28 - 112.76	100.02	125.5%
DDM - Stable	23.37 - 55.62	39.49	-11.0%
DDM - Multi	45.89 - 80.76	58.15	31.1%