As of 2025-07-12, the Intrinsic Value of United States Steel Corp (X) is 127.71 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.84 USD, the upside of United States Steel Corp is 132.90%.
The range of the Intrinsic Value is 72.56 - 401.71 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 132.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.56 - 401.71 | 127.71 | 132.9% |
| DCF (Growth 10y) | 76.56 - 382.47 | 128.33 | 134.0% |
| DCF (EBITDA 5y) | 101.70 - 146.47 | 121.36 | 121.3% |
| DCF (EBITDA 10y) | 100.63 - 156.70 | 124.72 | 127.4% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 9.07 - 59.78 | 32.65 | -40.5% |
| EV/EBITDA | 33.70 - 53.09 | 44.88 | -18.2% |
| EPV | 38.60 - 65.95 | 52.27 | -4.7% |
| DDM - Stable | 3.90 - 19.60 | 11.75 | -78.6% |
| DDM - Multi | 59.55 - 243.20 | 96.90 | 76.7% |
| Market Cap (mil) | 12,416.87 |
| Beta | 0.85 |
| Outstanding shares (mil) | 226.42 |
| Enterprise Value (mil) | 15,978.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.33% |
| Cost of Debt | 4.25% |
| WACC | 7.17% |