As of 2025-09-13, the Intrinsic Value of Olympic Steel Inc (ZEUS) is 229.54 USD. This ZEUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.87 USD, the upside of Olympic Steel Inc is 598.30%.
The range of the Intrinsic Value is 152.29 - 450.95 USD
Based on its market price of 32.87 USD and our intrinsic valuation, Olympic Steel Inc (ZEUS) is undervalued by 598.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 152.29 - 450.95 | 229.54 | 598.3% |
| DCF (Growth 10y) | 178.03 - 485.62 | 258.27 | 685.7% |
| DCF (EBITDA 5y) | 77.61 - 123.97 | 100.01 | 204.3% |
| DCF (EBITDA 10y) | 115.60 - 175.12 | 143.15 | 335.5% |
| Fair Value | 32.07 - 32.07 | 32.07 | -2.42% |
| P/E | 26.63 - 51.46 | 35.68 | 8.6% |
| EV/EBITDA | 12.56 - 31.74 | 24.81 | -24.5% |
| EPV | 76.08 - 112.48 | 94.28 | 186.8% |
| DDM - Stable | 9.06 - 30.46 | 19.76 | -39.9% |
| DDM - Multi | 86.54 - 222.94 | 124.32 | 278.2% |
| Market Cap (mil) | 368.14 |
| Beta | 1.52 |
| Outstanding shares (mil) | 11.20 |
| Enterprise Value (mil) | 588.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.85% |
| Cost of Debt | 6.03% |
| WACC | 7.57% |