As of 2024-07-27, 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
%.
The range of the Intrinsic Value is 36.76 - 59.05 USD
45.68 USD
Intrinsic Value
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) |
44.98 - 64.87 |
53.91 |
62.4% |
| DCF (EBITDA 10y) |
46.37 - 67.77 |
55.77 |
68.0% |
| Fair Value |
9.43 - 9.43 |
9.43 |
-71.60% |
| P/E |
5.11 - 72.85 |
34.50 |
3.9% |
| EV/EBITDA |
7.34 - 58.83 |
31.23 |
-5.9% |
| 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% |