X
United States Steel Corp
Price:  
36.46 
USD
Volume:  
2,916,625.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

X Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of United States Steel Corp (X) is 48.67 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.46 USD, the upside of United States Steel Corp is %.

The range of the Intrinsic Value is 35.77 - 74.84 USD

36.46 USD
Stock Price
48.67 USD
Intrinsic Value
Intrinsic Value Details

X Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.77 - 74.84 48.67 33.5%
DCF (Growth 10y) 24.40 - 44.94 31.29 -14.2%
DCF (EBITDA 5y) 36.76 - 47.31 44.06 20.8%
DCF (EBITDA 10y) 32.27 - 42.84 38.75 6.3%
Fair Value 86.98 - 86.98 86.98 138.57%
P/E 33.36 - 44.72 37.69 3.4%
EV/EBITDA 27.32 - 37.46 34.62 -5.1%
EPV 112.56 - 146.84 129.70 255.7%
DDM - Stable 26.88 - 67.39 47.14 29.3%
DDM - Multi 24.27 - 48.41 32.45 -11.0%

X Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,198.03
Beta -0.01
Outstanding shares (mil) 224.85
Enterprise Value (mil) 10,218.03
Market risk premium 4.60%
Cost of Equity 9.59%
Cost of Debt 4.71%
WACC 7.75%