As of 2025-12-25, the Intrinsic Value of United States Steel Corp (X) is 130.88 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 138.70%.
The range of the Intrinsic Value is 74.81 - 404.46 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 138.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.81 - 404.46 | 130.88 | 138.7% |
| DCF (Growth 10y) | 78.90 - 385.07 | 131.48 | 139.8% |
| DCF (EBITDA 5y) | 129.81 - 169.16 | 156.56 | 185.5% |
| DCF (EBITDA 10y) | 123.85 - 177.39 | 155.20 | 183.0% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 10.21 - 60.15 | 33.15 | -39.6% |
| EV/EBITDA | 47.44 - 81.12 | 58.92 | 7.4% |
| EPV | 39.55 - 66.06 | 52.81 | -3.7% |
| DDM - Stable | 4.00 - 19.71 | 11.85 | -78.4% |
| DDM - Multi | 61.40 - 244.59 | 99.28 | 81.0% |
| 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 | 8.23% |
| Cost of Debt | 4.25% |
| WACC | 7.09% |