As of 2025-02-19, the Intrinsic Value of Russel Metals Inc (RUS.TO) is
53.30 CAD. This RUS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.85 CAD, the upside of Russel Metals Inc is
24.40%.
The range of the Intrinsic Value is 40.28 - 80.33 CAD
53.30 CAD
Intrinsic Value
RUS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
40.28 - 80.33 |
53.30 |
24.4% |
DCF (Growth 10y) |
46.33 - 87.39 |
59.82 |
39.6% |
DCF (EBITDA 5y) |
38.44 - 57.19 |
47.02 |
9.7% |
DCF (EBITDA 10y) |
42.91 - 63.12 |
51.84 |
21.0% |
Fair Value |
79.34 - 79.34 |
79.34 |
85.15% |
P/E |
32.88 - 44.71 |
40.16 |
-6.3% |
EV/EBITDA |
28.69 - 43.76 |
37.61 |
-12.2% |
EPV |
79.75 - 111.17 |
95.46 |
122.8% |
DDM - Stable |
20.98 - 53.84 |
37.41 |
-12.7% |
DDM - Multi |
41.02 - 78.12 |
53.43 |
24.7% |
RUS.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
2,448.02 |
Beta |
1.49 |
Outstanding shares (mil) |
57.13 |
Enterprise Value (mil) |
2,551.12 |
Market risk premium |
5.10% |
Cost of Equity |
9.95% |
Cost of Debt |
4.48% |
WACC |
8.98% |