As of 2025-07-15, the Intrinsic Value of Stelco Holdings Inc (STLC.TO) is 84.62 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 24.20%.
The range of the Intrinsic Value is 62.79 - 146.96 CAD
Based on its market price of 68.14 CAD and our intrinsic valuation, Stelco Holdings Inc (STLC.TO) is undervalued by 24.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.79 - 146.96 | 84.62 | 24.2% |
| DCF (Growth 10y) | 67.62 - 148.93 | 88.93 | 30.5% |
| DCF (EBITDA 5y) | 53.77 - 66.77 | 60.51 | -11.2% |
| DCF (EBITDA 10y) | 59.71 - 76.09 | 67.67 | -0.7% |
| Fair Value | 15.89 - 15.89 | 15.89 | -76.69% |
| P/E | 33.00 - 62.08 | 47.60 | -30.2% |
| EV/EBITDA | 47.07 - 65.15 | 57.76 | -15.2% |
| EPV | 175.85 - 242.67 | 209.26 | 207.1% |
| DDM - Stable | 31.51 - 100.63 | 66.07 | -3.0% |
| DDM - Multi | 45.05 - 96.43 | 59.87 | -12.1% |
| 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 | 7.95% |
| Cost of Debt | 7.70% |
| WACC | 7.81% |