As of 2026-09-22, the Intrinsic Value of United States Steel Corp (X) is 117.32 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 113.90%.
The range of the Intrinsic Value is 71.76 - 278.62 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 113.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.76 - 278.62 | 117.32 | 113.9% |
| DCF (Growth 10y) | 75.72 - 265.90 | 118.01 | 115.2% |
| DCF (EBITDA 5y) | 119.07 - 201.68 | 149.16 | 172.0% |
| DCF (EBITDA 10y) | 114.12 - 201.79 | 146.30 | 166.8% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 8.86 - 60.69 | 32.56 | -40.6% |
| EV/EBITDA | 42.62 - 103.85 | 72.37 | 32.0% |
| EPV | 38.25 - 59.26 | 48.75 | -11.1% |
| DDM - Stable | 3.86 - 14.55 | 9.21 | -83.2% |
| DDM - Multi | 58.90 - 177.73 | 89.11 | 62.5% |
| 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 | 8.71% |
| Cost of Debt | 4.25% |
| WACC | 7.45% |