RYI
Ryerson Holding Corp
Price:  
31.23 
USD
Volume:  
390,882.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RYI Intrinsic Value

182.80 %
Upside

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

31.23 USD
Stock Price
88.32 USD
Intrinsic Value
Intrinsic Value Details

RYI Intrinsic Value - Valuation Summary

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%

RYI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,067.13
Beta 2.05
Outstanding shares (mil) 34.17
Enterprise Value (mil) 1,395.63
Market risk premium 5.00%
Cost of Equity 12.79%
Cost of Debt 6.13%
WACC 10.60%