RUS.TO
Russel Metals Inc
Price:  
43.36 
CAD
Volume:  
61,176.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RUS.TO Intrinsic Value

211.90 %
Upside

What is the intrinsic value of RUS.TO?

As of 2025-07-01, the Intrinsic Value of Russel Metals Inc (RUS.TO) is 135.24 CAD. This RUS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.36 CAD, the upside of Russel Metals Inc is 211.90%.

The range of the Intrinsic Value is 92.68 - 253.92 CAD

Is RUS.TO undervalued or overvalued?

Based on its market price of 43.36 CAD and our intrinsic valuation, Russel Metals Inc (RUS.TO) is undervalued by 211.90%.

43.36 CAD
Stock Price
135.24 CAD
Intrinsic Value
Intrinsic Value Details

RUS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 92.68 - 253.92 135.24 211.9%
DCF (Growth 10y) 115.18 - 297.28 163.66 277.4%
DCF (EBITDA 5y) 77.35 - 99.14 87.38 101.5%
DCF (EBITDA 10y) 98.62 - 132.18 113.74 162.3%
Fair Value 68.27 - 68.27 68.27 57.46%
P/E 38.83 - 50.01 45.79 5.6%
EV/EBITDA 31.82 - 56.06 44.06 1.6%
EPV 76.68 - 114.52 95.60 120.5%
DDM - Stable 25.37 - 89.00 57.19 31.9%
DDM - Multi 86.75 - 226.84 124.41 186.9%

RUS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,449.84
Beta 1.27
Outstanding shares (mil) 56.50
Enterprise Value (mil) 2,700.64
Market risk premium 5.10%
Cost of Equity 7.15%
Cost of Debt 4.25%
WACC 6.86%