As of 2024-12-15, the Intrinsic Value of Ryerson Holding Corp (RYI) is
42.26 USD. This RYI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.26 USD, the upside of Ryerson Holding Corp is
89.80%.
The range of the Intrinsic Value is 34.20 - 54.09 USD
42.26 USD
Intrinsic Value
RYI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.20 - 54.09 |
42.26 |
89.8% |
| DCF (Growth 10y) |
39.54 - 60.01 |
47.89 |
115.1% |
| DCF (EBITDA 5y) |
33.63 - 51.78 |
42.60 |
91.4% |
| DCF (EBITDA 10y) |
38.55 - 57.14 |
47.34 |
112.7% |
| Fair Value |
16.88 - 16.88 |
16.88 |
-24.19% |
| P/E |
11.72 - 75.43 |
38.70 |
73.8% |
| EV/EBITDA |
7.96 - 42.89 |
27.47 |
23.4% |
| EPV |
77.46 - 103.93 |
90.70 |
307.4% |
| DDM - Stable |
3.76 - 6.78 |
5.27 |
-76.3% |
| DDM - Multi |
35.13 - 46.63 |
39.93 |
79.4% |
RYI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
708.98 |
| Beta |
1.46 |
| Outstanding shares (mil) |
31.85 |
| Enterprise Value (mil) |
1,196.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.27% |
| Cost of Debt |
7.84% |
| WACC |
9.15% |