As of 2025-10-26, the Intrinsic Value of United States Steel Corp (X) is 130.77 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 138.50%.
The range of the Intrinsic Value is 74.50 - 409.74 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 138.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.50 - 409.74 | 130.77 | 138.5% |
| DCF (Growth 10y) | 78.57 - 390.07 | 131.37 | 139.6% |
| DCF (EBITDA 5y) | 107.21 - 150.11 | 127.74 | 132.9% |
| DCF (EBITDA 10y) | 108.84 - 161.62 | 132.95 | 142.4% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 37.53 - 50.99 | 45.17 | -17.6% |
| EV/EBITDA | 44.00 - 66.69 | 55.65 | 1.5% |
| EPV | 39.42 - 66.28 | 52.85 | -3.6% |
| DDM - Stable | 3.99 - 19.91 | 11.95 | -78.2% |
| DDM - Multi | 61.14 - 247.25 | 99.20 | 80.9% |
| Market Cap (mil) | 12,416.87 |
| Beta | 0.85 |
| Outstanding shares (mil) | 226.42 |
| Enterprise Value (mil) | 12,416.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.23% |
| Cost of Debt | 4.25% |
| WACC | 7.09% |