As of 2026-03-11, the Intrinsic Value of United States Steel Corp (X) is 137.17 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 150.10%.
The range of the Intrinsic Value is 77.50 - 451.97 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 150.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.50 - 451.97 | 137.17 | 150.1% |
| DCF (Growth 10y) | 81.70 - 430.06 | 137.73 | 151.2% |
| DCF (EBITDA 5y) | 134.12 - 206.84 | 157.62 | 187.4% |
| DCF (EBITDA 10y) | 128.34 - 212.90 | 157.21 | 186.7% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 9.42 - 59.24 | 32.17 | -41.3% |
| EV/EBITDA | 49.08 - 102.57 | 70.34 | 28.3% |
| EPV | 40.68 - 67.87 | 54.27 | -1.0% |
| DDM - Stable | 4.13 - 21.52 | 12.82 | -76.6% |
| DDM - Multi | 63.62 - 268.15 | 104.02 | 89.7% |
| 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 | 8.03% |
| Cost of Debt | 4.25% |
| WACC | 6.95% |