As of 2025-05-16, the Intrinsic Value of Universal Stainless & Alloy Products Inc (USAP) is 56.53 USD. This USAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.99 USD, the upside of Universal Stainless & Alloy Products Inc is 25.60%.
The range of the Intrinsic Value is 37.04 - 112.46 USD
Based on its market price of 44.99 USD and our intrinsic valuation, Universal Stainless & Alloy Products Inc (USAP) is undervalued by 25.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.04 - 112.46 | 56.53 | 25.6% |
| DCF (Growth 10y) | 49.55 - 137.47 | 72.39 | 60.9% |
| DCF (EBITDA 5y) | 23.35 - 33.91 | 27.35 | -39.2% |
| DCF (EBITDA 10y) | 31.90 - 44.50 | 36.84 | -18.1% |
| Fair Value | 14.15 - 14.15 | 14.15 | -68.56% |
| P/E | 10.05 - 49.28 | 25.65 | -43.0% |
| EV/EBITDA | 11.15 - 35.15 | 20.21 | -55.1% |
| EPV | (2.14) - (0.81) | (1.47) | -103.3% |
| DDM - Stable | 31.20 - 105.75 | 68.48 | 52.2% |
| DDM - Multi | 28.41 - 74.51 | 41.09 | -8.7% |
| Market Cap (mil) | 423.81 |
| Beta | 0.66 |
| Outstanding shares (mil) | 9.42 |
| Enterprise Value (mil) | 493.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.88% |
| Cost of Debt | 5.36% |
| WACC | 7.27% |