As of 2025-01-14, the Intrinsic Value of United States Steel Corp (X) is
110.71 USD. This X valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.34 USD, the upside of United States Steel Corp is
204.70%.
The range of the Intrinsic Value is 76.85 - 194.77 USD
110.71 USD
Intrinsic Value
X Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.85 - 194.77 |
110.71 |
204.7% |
| DCF (Growth 10y) |
86.59 - 202.84 |
120.31 |
231.1% |
| DCF (EBITDA 5y) |
90.10 - 113.31 |
99.79 |
174.6% |
| DCF (EBITDA 10y) |
95.39 - 128.36 |
109.44 |
201.2% |
| Fair Value |
39.37 - 39.37 |
39.37 |
8.34% |
| P/E |
34.84 - 75.89 |
46.47 |
27.9% |
| EV/EBITDA |
27.14 - 46.47 |
36.74 |
1.1% |
| EPV |
105.54 - 158.25 |
131.90 |
263.0% |
| DDM - Stable |
11.36 - 35.85 |
23.61 |
-35.0% |
| DDM - Multi |
53.67 - 136.77 |
77.68 |
113.8% |
X Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,182.68 |
| Beta |
1.82 |
| Outstanding shares (mil) |
225.17 |
| Enterprise Value (mil) |
10,640.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.57% |
| Cost of Debt |
4.94% |
| WACC |
7.66% |