As of 2024-12-15, the Intrinsic Value of United States Steel Corp (X) is
107.88 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.26 USD, the upside of United States Steel Corp is
224.30%.
The range of the Intrinsic Value is 75.11 - 188.20 USD
107.88 USD
Intrinsic Value
X Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
75.11 - 188.20 |
107.88 |
224.3% |
| DCF (Growth 10y) |
84.63 - 196.03 |
117.24 |
252.5% |
| DCF (EBITDA 5y) |
77.12 - 108.44 |
98.69 |
196.7% |
| DCF (EBITDA 10y) |
84.93 - 123.54 |
107.89 |
224.4% |
| Fair Value |
39.37 - 39.37 |
39.37 |
18.37% |
| P/E |
30.19 - 81.93 |
49.38 |
48.5% |
| EV/EBITDA |
20.94 - 48.65 |
34.43 |
3.5% |
| EPV |
103.48 - 155.39 |
129.43 |
289.2% |
| DDM - Stable |
11.02 - 34.27 |
22.65 |
-31.9% |
| DDM - Multi |
51.76 - 130.27 |
74.67 |
124.5% |
X Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,489.15 |
| Beta |
1.71 |
| Outstanding shares (mil) |
225.17 |
| Enterprise Value (mil) |
9,947.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.84% |
| Cost of Debt |
4.94% |
| WACC |
7.79% |