As of 2025-06-22, the Intrinsic Value of United States Steel Corp (X) is 131.84 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 140.40%.
The range of the Intrinsic Value is 74.70 - 423.67 USD
Based on its market price of 54.84 USD and our intrinsic valuation, United States Steel Corp (X) is undervalued by 140.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.70 - 423.67 | 131.84 | 140.4% |
| DCF (Growth 10y) | 78.79 - 403.26 | 132.43 | 141.5% |
| DCF (EBITDA 5y) | 90.31 - 142.73 | 111.60 | 103.5% |
| DCF (EBITDA 10y) | 92.23 - 153.76 | 117.02 | 113.4% |
| Fair Value | 10.71 - 10.71 | 10.71 | -80.47% |
| P/E | 9.17 - 59.24 | 30.00 | -45.3% |
| EV/EBITDA | 27.65 - 50.54 | 40.32 | -26.5% |
| EPV | 39.51 - 66.83 | 53.17 | -3.1% |
| DDM - Stable | 4.00 - 20.45 | 12.22 | -77.7% |
| DDM - Multi | 61.31 - 254.22 | 100.00 | 82.4% |
| 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 | 8.20% |
| Cost of Debt | 4.25% |
| WACC | 7.07% |