As of 2025-05-16, the Intrinsic Value of United States Steel Corp (X) is 133.79 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.20 USD, the upside of United States Steel Corp is 224.70%.
The range of the Intrinsic Value is 77.74 - 389.30 USD
Based on its market price of 41.20 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 224.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.74 - 389.30 | 133.79 | 224.7% |
| DCF (Growth 10y) | 81.95 - 370.71 | 134.37 | 226.1% |
| DCF (EBITDA 5y) | 94.43 - 133.54 | 117.84 | 186.0% |
| DCF (EBITDA 10y) | 96.42 - 144.69 | 122.62 | 197.6% |
| Fair Value | 10.71 - 10.71 | 10.71 | -74.00% |
| P/E | 9.25 - 53.42 | 26.62 | -35.4% |
| EV/EBITDA | 29.29 - 47.14 | 40.67 | -1.3% |
| EPV | 40.78 - 65.42 | 53.10 | 28.9% |
| DDM - Stable | 3.90 - 17.23 | 10.57 | -74.3% |
| DDM - Multi | 59.69 - 212.53 | 94.13 | 128.5% |
| Market Cap (mil) | 9,328.09 |
| Beta | 1.26 |
| Outstanding shares (mil) | 226.41 |
| Enterprise Value (mil) | 12,890.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.46% |
| Cost of Debt | 4.25% |
| WACC | 7.02% |