As of 2023-12-04, the Intrinsic Value of Ryerson Holding Corp (RYI) is 88.32 USD. This RYI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.23 USD, the upside of Ryerson Holding Corp is 182.80%.

The range of the Intrinsic Value is 76.45 - 104.74 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	76.45 - 104.74	88.32	182.8%
DCF (Growth 10y)	81.90 - 109.09	93.38	199.0%
DCF (EBITDA 5y)	65.45 - 80.06	69.24	121.7%
DCF (EBITDA 10y)	75.30 - 92.34	81.10	159.7%
Fair Value	70.09 - 70.09	70.09	124.43%
P/E	38.19 - 103.91	67.62	116.5%
EV/EBITDA	18.02 - 67.92	39.31	25.9%
EPV	57.30 - 73.39	65.35	109.2%
DDM - Stable	13.78 - 24.41	19.10	-38.8%
DDM - Multi	48.04 - 66.47	55.78	78.6%