RUS.TO
Russel Metals Inc
Price:  
42.85 
CAD
Volume:  
48,253.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RUS.TO Intrinsic Value

24.40 %
Upside

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

42.85 CAD
Stock Price
53.30 CAD
Intrinsic Value
Intrinsic Value Details

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%