X
United States Steel Corp
Price:  
46.52 
USD
Volume:  
4,036,336.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

X Intrinsic Value

83.50 %
Upside

As of 2024-02-23, the Intrinsic Value of United States Steel Corp (X) is 85.36 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.52 USD, the upside of United States Steel Corp is 83.50%.

The range of the Intrinsic Value is 74.82 - 99.74 USD

46.52 USD
Stock Price
85.36 USD
Intrinsic Value
Intrinsic Value Details

X Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.82 - 99.74 85.36 83.5%
DCF (Growth 10y) 77.82 - 100.63 87.52 88.1%
DCF (EBITDA 5y) 86.67 - 104.74 96.07 106.5%
DCF (EBITDA 10y) 86.56 - 105.98 96.15 106.7%
Fair Value 128.73 - 128.73 128.73 176.72%
P/E 55.30 - 93.14 69.50 49.4%
EV/EBITDA 49.68 - 80.69 63.22 35.9%
EPV 55.63 - 68.74 62.19 33.7%
DDM - Stable 26.45 - 47.00 36.73 -21.1%
DDM - Multi 45.04 - 63.88 52.93 13.8%

X Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,380.47
Beta 0.56
Outstanding shares (mil) 223.14
Enterprise Value (mil) 11,385.47
Market risk premium 4.60%
Cost of Equity 12.24%
Cost of Debt 5.65%
WACC 10.11%