As of 2024-12-12, the Intrinsic Value of Stelco Holdings Inc (STLC.TO) is
87.75 CAD. This STLC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.14 CAD, the upside of Stelco Holdings Inc is
28.80%.
The range of the Intrinsic Value is 62.68 - 174.02 CAD
87.75 CAD
Intrinsic Value
STLC.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.68 - 174.02 |
87.75 |
28.8% |
| DCF (Growth 10y) |
67.49 - 176.13 |
92.22 |
35.3% |
| DCF (EBITDA 5y) |
56.99 - 67.62 |
62.59 |
-8.1% |
| DCF (EBITDA 10y) |
62.14 - 77.95 |
69.82 |
2.5% |
| Fair Value |
15.89 - 15.89 |
15.89 |
-76.69% |
| P/E |
33.00 - 55.79 |
41.80 |
-38.7% |
| EV/EBITDA |
51.24 - 69.01 |
59.46 |
-12.7% |
| EPV |
175.56 - 258.63 |
217.10 |
218.6% |
| DDM - Stable |
31.43 - 120.96 |
76.20 |
11.8% |
| DDM - Multi |
44.94 - 114.73 |
62.52 |
-8.2% |
STLC.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,710.22 |
| Beta |
0.94 |
| Outstanding shares (mil) |
54.45 |
| Enterprise Value (mil) |
3,099.22 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.72% |
| Cost of Debt |
7.70% |
| WACC |
7.60% |