As of 2025-09-16, the Intrinsic Value of United States Steel Corp (X) is 137.73 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 151.20%.
The range of the Intrinsic Value is 73.10 - 633.99 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 151.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.10 - 633.99 | 137.73 | 151.2% |
| DCF (Growth 10y) | 77.12 - 602.42 | 138.29 | 152.2% |
| DCF (EBITDA 5y) | 115.30 - 159.41 | 139.12 | 153.7% |
| DCF (EBITDA 10y) | 111.63 - 172.11 | 141.42 | 157.9% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 9.07 - 56.21 | 30.00 | -45.3% |
| EV/EBITDA | 40.47 - 54.36 | 50.05 | -8.7% |
| EPV | 38.83 - 72.71 | 55.77 | 1.7% |
| DDM - Stable | 3.92 - 27.90 | 15.91 | -71.0% |
| DDM - Multi | 59.99 - 350.95 | 104.44 | 90.4% |
| 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 | 8.01% |
| Cost of Debt | 4.25% |
| WACC | 6.93% |