As of 2024-07-27, the Intrinsic Value of Russel Metals Inc (RUS.TO) is 58.67 CAD. This RUS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.70 CAD, the upside of Russel Metals Inc is %.

The range of the Intrinsic Value is 47.64 - 77.53 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	47.64 - 77.53	58.67	47.8%
DCF (Growth 10y)	52.26 - 84.01	64.02	61.3%
DCF (EBITDA 5y)	45.01 - 58.42	49.45	24.6%
DCF (EBITDA 10y)	50.04 - 67.34	56.41	42.1%
Fair Value	103.34 - 103.34	103.34	160.30%
P/E	29.35 - 54.45	40.89	3.0%
EV/EBITDA	39.19 - 57.54	47.18	18.8%
EPV	85.46 - 123.72	104.59	163.5%
DDM - Stable	25.90 - 56.78	41.34	4.1%
DDM - Multi	35.60 - 61.14	45.02	13.4%