As of 2024-07-27, the Intrinsic Value of United States Steel Corp (X) is
46.79 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.75 USD, the upside of United States Steel Corp is
%.
The range of the Intrinsic Value is 33.79 - 74.34 USD
46.79 USD
Intrinsic Value
X Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.79 - 74.34 |
46.79 |
14.8% |
| DCF (Growth 10y) |
26.66 - 52.48 |
35.04 |
-14.0% |
| DCF (EBITDA 5y) |
43.11 - 54.69 |
51.36 |
26.0% |
| DCF (EBITDA 10y) |
38.17 - 50.36 |
45.84 |
12.5% |
| Fair Value |
86.98 - 86.98 |
86.98 |
113.45% |
| P/E |
37.44 - 64.17 |
51.10 |
25.4% |
| EV/EBITDA |
32.99 - 42.42 |
40.38 |
-0.9% |
| EPV |
119.93 - 156.58 |
138.26 |
239.3% |
| DDM - Stable |
29.02 - 76.16 |
52.59 |
29.0% |
| DDM - Multi |
28.55 - 59.51 |
38.72 |
-5.0% |
X Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,162.64 |
| Beta |
-0.28 |
| Outstanding shares (mil) |
224.85 |
| Enterprise Value (mil) |
11,182.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.93% |
| Cost of Debt |
4.71% |
| WACC |
7.30% |