SCHN
Schnitzer Steel Industries Inc
Price:  
33.20 
USD
Volume:  
84,573.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCHN Intrinsic Value

37.60 %
Upside

As of 2024-10-05, the Intrinsic Value of Schnitzer Steel Industries Inc (SCHN) is 45.68 USD. This SCHN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.20 USD, the upside of Schnitzer Steel Industries Inc is 37.60%.

The range of the Intrinsic Value is 36.76 - 59.05 USD

33.20 USD
Stock Price
45.68 USD
Intrinsic Value
Intrinsic Value Details

SCHN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.76 - 59.05 45.68 37.6%
DCF (Growth 10y) 41.40 - 63.98 50.50 52.1%
DCF (EBITDA 5y) 42.39 - 66.50 53.48 61.1%
DCF (EBITDA 10y) 44.73 - 68.96 55.48 67.1%
Fair Value 9.43 - 9.43 9.43 -71.60%
P/E 4.41 - 60.59 30.53 -8.0%
EV/EBITDA 5.99 - 53.70 29.73 -10.5%
EPV 9.34 - 16.67 13.01 -60.8%
DDM - Stable 1.94 - 3.59 2.77 -91.7%
DDM - Multi 56.29 - 73.28 63.32 90.7%

SCHN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 913.37
Beta 1.28
Outstanding shares (mil) 27.51
Enterprise Value (mil) 1,259.67
Market risk premium 5.00%
Cost of Equity 12.02%
Cost of Debt 6.74%
WACC 10.63%