investorscraft@gmail.com

Intrinsic ValueUnited States Steel Corporation (0LJ9.L)

Previous Close£54.87
Intrinsic Value
Upside potential
Previous Close
£54.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

United States Steel Corporation operates as a vertically integrated steel producer, serving diverse industrial and commercial markets across North America and Europe. The company’s four segments—North American Flat-Rolled, Mini Mill, U.S. Steel Europe, and Tubular Products—cater to sectors such as automotive, construction, energy, and appliances. Its Flat-Rolled segment supplies slabs, plates, and tin mill products, while the Mini Mill focuses on cost-efficient, high-quality sheet products. The Tubular segment serves the oil and gas industry with specialized piping solutions, reinforcing its niche expertise. US Steel’s European operations provide regional diversification, serving construction and industrial markets. The company’s integrated model, combining raw material sourcing with downstream processing, enhances cost control and supply chain resilience. Despite competition from global steelmakers and fluctuating commodity prices, US Steel maintains a competitive edge through operational scale, technological investments, and strategic customer relationships. Its market position is further bolstered by its long-standing brand reputation and adaptability to cyclical demand shifts in core industries.

Revenue Profitability And Efficiency

In its latest fiscal year, US Steel reported revenue of $15.64 billion, with net income of $384 million, reflecting a diluted EPS of $1.46. Operating cash flow stood at $919 million, though capital expenditures of $2.29 billion indicate significant reinvestment in capacity and modernization. The company’s profitability metrics are influenced by volatile steel prices and input costs, underscoring the cyclical nature of the industry.

Earnings Power And Capital Efficiency

US Steel’s earnings power is tied to its ability to optimize production across its segments, particularly in higher-margin products like coated sheets and tubular goods. The Mini Mill segment’s efficiency contributes to margins, while capital expenditures aim to enhance long-term competitiveness. Debt levels and reinvestment needs suggest a balanced focus on growth and financial discipline.

Balance Sheet And Financial Health

The company maintains $1.37 billion in cash and equivalents against total debt of $4.25 billion, reflecting moderate leverage. Its liquidity position supports ongoing operations, but the high capex outlay signals aggressive growth spending. The balance sheet remains manageable, though steel market volatility could pressure near-term financial flexibility.

Growth Trends And Dividend Policy

US Steel’s growth is driven by demand in automotive and construction sectors, alongside energy-related tubular products. The company pays a modest dividend of $0.20 per share, prioritizing reinvestment over shareholder returns. Future trends hinge on industrial recovery, trade policies, and the success of its strategic initiatives.

Valuation And Market Expectations

With a market cap of $9.72 billion and a beta of 1.82, US Steel is viewed as a higher-risk play on steel market cycles. Investors likely price in expectations of margin expansion and volume growth, tempered by macroeconomic uncertainties and competitive pressures.

Strategic Advantages And Outlook

US Steel’s integrated operations, diversified customer base, and focus on innovation provide strategic advantages. The outlook depends on steel demand recovery, cost management, and successful execution of modernization projects. Challenges include commodity price swings and global competition, but the company’s scale and niche expertise position it for resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount