STLD
Steel Dynamics Inc
Price:  
126.72 
USD
Volume:  
1,215,858.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STLD Intrinsic Value

33.10 %
Upside

What is the intrinsic value of STLD?

As of 2025-05-29, the Intrinsic Value of Steel Dynamics Inc (STLD) is 168.61 USD. This STLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.72 USD, the upside of Steel Dynamics Inc is 33.10%.

The range of the Intrinsic Value is 120.89 - 275.57 USD

Is STLD undervalued or overvalued?

Based on its market price of 126.72 USD and our intrinsic valuation, Steel Dynamics Inc (STLD) is undervalued by 33.10%.

126.72 USD
Stock Price
168.61 USD
Intrinsic Value
Intrinsic Value Details

STLD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 120.89 - 275.57 168.61 33.1%
DCF (Growth 10y) 126.30 - 263.37 169.06 33.4%
DCF (EBITDA 5y) 177.53 - 259.37 215.13 69.8%
DCF (EBITDA 10y) 165.38 - 247.65 202.13 59.5%
Fair Value 195.17 - 195.17 195.17 54.02%
P/E 149.43 - 213.64 174.14 37.4%
EV/EBITDA 98.18 - 141.70 119.87 -5.4%
EPV 93.38 - 127.89 110.64 -12.7%
DDM - Stable 62.60 - 169.25 115.93 -8.5%
DDM - Multi 102.16 - 210.94 137.26 8.3%

STLD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,995.33
Beta 1.27
Outstanding shares (mil) 149.90
Enterprise Value (mil) 22,004.49
Market risk premium 4.60%
Cost of Equity 9.44%
Cost of Debt 4.25%
WACC 8.54%