RYI
Ryerson Holding Corp
Price:  
22.51 
USD
Volume:  
284,512.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RYI Intrinsic Value

317.80 %
Upside

What is the intrinsic value of RYI?

As of 2025-07-02, the Intrinsic Value of Ryerson Holding Corp (RYI) is 94.05 USD. This RYI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.51 USD, the upside of Ryerson Holding Corp is 317.80%.

The range of the Intrinsic Value is 60.12 - 189.34 USD

Is RYI undervalued or overvalued?

Based on its market price of 22.51 USD and our intrinsic valuation, Ryerson Holding Corp (RYI) is undervalued by 317.80%.

22.51 USD
Stock Price
94.05 USD
Intrinsic Value
Intrinsic Value Details

RYI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.12 - 189.34 94.05 317.8%
DCF (Growth 10y) 73.92 - 215.60 111.61 395.8%
DCF (EBITDA 5y) 58.27 - 103.35 79.98 255.3%
DCF (EBITDA 10y) 72.10 - 132.61 98.93 339.5%
Fair Value -5.12 - -5.12 -5.12 -122.76%
P/E (3.65) - 30.01 10.51 -53.3%
EV/EBITDA 7.20 - 23.98 17.78 -21.0%
EPV 39.16 - 76.50 57.83 156.9%
DDM - Stable (1.43) - (4.14) (2.79) -112.4%
DDM - Multi 49.15 - 115.04 69.42 208.4%

RYI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 724.82
Beta 1.21
Outstanding shares (mil) 32.20
Enterprise Value (mil) 1,188.52
Market risk premium 4.60%
Cost of Equity 9.23%
Cost of Debt 11.46%
WACC 8.99%