As of 2025-07-12, the Intrinsic Value of Ryerson Holding Corp (RYI) is 92.66 USD. This RYI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.95 USD, the upside of Ryerson Holding Corp is 286.90%.
The range of the Intrinsic Value is 58.98 - 188.06 USD
Based on its market price of 23.95 USD and our intrinsic valuation, Ryerson Holding Corp (RYI) is undervalued by 286.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.98 - 188.06 | 92.66 | 286.9% |
| DCF (Growth 10y) | 72.53 - 214.15 | 109.97 | 359.1% |
| DCF (EBITDA 5y) | 57.87 - 106.67 | 81.02 | 238.3% |
| DCF (EBITDA 10y) | 71.29 - 135.60 | 99.40 | 315.0% |
| Fair Value | -5.12 - -5.12 | -5.12 | -121.40% |
| P/E | (3.72) - 31.06 | 10.99 | -54.1% |
| EV/EBITDA | 7.20 - 25.12 | 18.84 | -21.3% |
| EPV | 38.45 - 76.19 | 57.32 | 139.3% |
| DDM - Stable | (1.40) - (4.15) | (2.77) | -111.6% |
| DDM - Multi | 47.59 - 115.32 | 68.01 | 184.0% |
| Market Cap (mil) | 771.19 |
| Beta | 1.31 |
| Outstanding shares (mil) | 32.20 |
| Enterprise Value (mil) | 1,234.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.35% |
| Cost of Debt | 11.46% |
| WACC | 9.08% |