As of 2026-03-26, the Intrinsic Value of United States Steel Corp (X) is 141.40 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 157.80%.
The range of the Intrinsic Value is 77.64 - 540.83 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 157.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.64 - 540.83 | 141.40 | 157.8% |
| DCF (Growth 10y) | 81.85 - 514.20 | 141.93 | 158.8% |
| DCF (EBITDA 5y) | 130.26 - 205.24 | 154.45 | 181.6% |
| DCF (EBITDA 10y) | 125.28 - 213.25 | 155.18 | 183.0% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 9.13 - 59.24 | 32.05 | -41.6% |
| EV/EBITDA | 47.13 - 100.03 | 68.38 | 24.7% |
| EPV | 40.74 - 70.56 | 55.65 | 1.5% |
| DDM - Stable | 4.13 - 24.74 | 14.44 | -73.7% |
| DDM - Multi | 63.74 - 309.98 | 107.21 | 95.5% |
| 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 | 7.91% |
| Cost of Debt | 4.25% |
| WACC | 6.85% |