investorscraft@gmail.com

Intrinsic ValueUnited States Steel Corporation (USX1.DE)

Previous Close47.57
Intrinsic Value
Upside potential
Previous Close
47.57

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 (U.S. Steel) operates as a vertically integrated steel producer with a diversified portfolio across North America and Europe. The company’s operations are segmented into North American Flat-Rolled, Mini Mill, U.S. Steel Europe (USSE), and Tubular Products, each catering to distinct end markets 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 electric arc furnace production. USSE serves European demand with strip mill plates and spiral welded pipes, and the Tubular segment specializes in oil and gas applications. U.S. Steel leverages its integrated supply chain, from iron ore mining to finished products, to maintain cost competitiveness. The company holds a strong position in the North American market, supported by long-standing customer relationships and regulatory advantages like Section 232 tariffs. However, it faces competition from global low-cost producers and cyclical demand fluctuations inherent to the steel industry. Strategic investments in mini-mill technology and sustainable steel production aim to enhance its market positioning amid growing environmental scrutiny.

Revenue Profitability And Efficiency

U.S. Steel reported revenue of €15.64 billion for the period, with net income of €384 million, reflecting a diluted EPS of €1.56. Operating cash flow stood at €919 million, though capital expenditures of €2.29 billion indicate heavy investment in modernization and capacity expansion. The company’s profitability is sensitive to steel pricing dynamics and input cost volatility, particularly for iron ore and energy.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical industry headwinds, with ROIC likely subdued due to high capex intensity. Mini-mill expansions aim to improve capital efficiency by reducing reliance on traditional blast furnaces. Debt levels and interest coverage ratios warrant monitoring given the capital-intensive nature of steel production.

Balance Sheet And Financial Health

U.S. Steel maintains a liquidity buffer with €1.37 billion in cash against €4.25 billion of total debt. The balance sheet reflects the sector’s typical leverage, with net debt/EBITDA ratios fluctuating alongside steel price cycles. Recent investments may pressure near-term liquidity, but diversified operations provide revenue stability.

Growth Trends And Dividend Policy

Growth is driven by mini-mill capacity additions and strategic initiatives like sustainable steel offerings. The company pays a modest dividend (€0.18/share), prioritizing reinvestment over shareholder returns. Volume growth in automotive and construction sectors could offset margin pressures from commoditized products.

Valuation And Market Expectations

At a market cap of €8.44 billion, U.S. Steel trades at a premium to book value, reflecting expectations of cyclical recovery and strategic transformation. The high beta (1.82) underscores sensitivity to macroeconomic trends and trade policies affecting steel demand and pricing.

Strategic Advantages And Outlook

U.S. Steel’s integrated operations and regional diversification provide resilience, while mini-mill investments position it for lower-cost production. Challenges include decarbonization costs and import competition. The outlook hinges on execution of capacity expansions and ability to pass through input cost inflation in key end markets.

Sources

Company filings, Bloomberg

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