As of 2024-09-13, the Intrinsic Value of United States Steel Corp (X) is
49.01 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.74 USD, the upside of United States Steel Corp is
%.
The range of the Intrinsic Value is 34.57 - 81.08 USD
49.01 USD
Intrinsic Value
X Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.57 - 81.08 |
49.01 |
41.1% |
| DCF (Growth 10y) |
29.46 - 62.58 |
39.84 |
14.7% |
| DCF (EBITDA 5y) |
39.27 - 52.63 |
48.48 |
39.6% |
| DCF (EBITDA 10y) |
36.40 - 49.83 |
44.78 |
28.9% |
| Fair Value |
57.46 - 57.46 |
57.46 |
65.39% |
| P/E |
27.05 - 51.30 |
33.83 |
-2.6% |
| EV/EBITDA |
20.27 - 33.71 |
29.65 |
-14.7% |
| EPV |
129.09 - 167.25 |
148.17 |
326.5% |
| DDM - Stable |
20.23 - 56.47 |
38.35 |
10.4% |
| DDM - Multi |
30.99 - 68.32 |
42.76 |
23.1% |
X Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,815.11 |
| Beta |
0.21 |
| Outstanding shares (mil) |
224.96 |
| Enterprise Value (mil) |
10,024.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.44% |
| Cost of Debt |
4.79% |
| WACC |
6.79% |