As of 2025-08-07, the Intrinsic Value of United States Steel Corp (X) is 125.00 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 127.90%.
The range of the Intrinsic Value is 72.27 - 364.35 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 127.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.27 - 364.35 | 125.00 | 127.9% |
| DCF (Growth 10y) | 76.26 - 347.09 | 125.64 | 129.1% |
| DCF (EBITDA 5y) | 96.33 - 146.34 | 117.18 | 113.7% |
| DCF (EBITDA 10y) | 96.27 - 155.66 | 120.76 | 120.2% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 9.07 - 63.60 | 34.25 | -37.6% |
| EV/EBITDA | 31.03 - 49.90 | 42.39 | -22.7% |
| EPV | 38.47 - 64.27 | 51.37 | -6.3% |
| DDM - Stable | 3.88 - 18.12 | 11.00 | -79.9% |
| DDM - Multi | 59.32 - 224.00 | 94.86 | 73.0% |
| 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 | 8.42% |
| Cost of Debt | 4.25% |
| WACC | 7.24% |