X
United States Steel Corp
Price:  
54.84 
USD
Volume:  
15,074,754.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

X Intrinsic Value

140.40 %
Upside

What is the intrinsic value of X?

As of 2025-06-22, the Intrinsic Value of United States Steel Corp (X) is 131.84 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 140.40%.

The range of the Intrinsic Value is 74.70 - 423.67 USD

Is X undervalued or overvalued?

Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 140.40%.

54.84 USD
Stock Price
131.84 USD
Intrinsic Value
Intrinsic Value Details

X Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.70 - 423.67 131.84 140.4%
DCF (Growth 10y) 78.79 - 403.26 132.43 141.5%
DCF (EBITDA 5y) 90.31 - 142.73 111.60 103.5%
DCF (EBITDA 10y) 92.23 - 153.76 117.02 113.4%
Fair Value 10.71 - 10.71 10.71 -80.47%
P/E 9.17 - 59.24 30.00 -45.3%
EV/EBITDA 27.65 - 50.54 40.32 -26.5%
EPV 39.51 - 66.83 53.17 -3.1%
DDM - Stable 4.00 - 20.45 12.22 -77.7%
DDM - Multi 61.31 - 254.22 100.00 82.4%

X Intrinsic Value - Key Valuation Metrics

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 8.20%
Cost of Debt 4.25%
WACC 7.07%