RYI
Ryerson Holding Corp
Price:  
24.32 
USD
Volume:  
463,441.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RYI Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Ryerson Holding Corp (RYI) is 45.72 USD. This RYI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.32 USD, the upside of Ryerson Holding Corp is %.

The range of the Intrinsic Value is 37.84 - 57.18 USD

24.32 USD
Stock Price
45.72 USD
Intrinsic Value
Intrinsic Value Details

RYI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.84 - 57.18 45.72 88.0%
DCF (Growth 10y) 39.59 - 57.53 46.94 93.0%
DCF (EBITDA 5y) 32.61 - 42.14 37.42 53.9%
DCF (EBITDA 10y) 36.56 - 47.25 41.73 71.6%
Fair Value 66.10 - 66.10 66.10 171.81%
P/E 33.16 - 53.71 45.19 85.8%
EV/EBITDA 17.05 - 33.85 24.71 1.6%
EPV 78.29 - 102.88 90.59 272.5%
DDM - Stable 14.88 - 27.47 21.18 -12.9%
DDM - Multi 23.67 - 34.28 28.02 15.2%

RYI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 835.15
Beta 1.50
Outstanding shares (mil) 34.34
Enterprise Value (mil) 1,290.55
Market risk premium 4.60%
Cost of Equity 11.05%
Cost of Debt 6.00%
WACC 8.64%