BlueScope Steel Ltd
ASX:BSL

Watchlist Manager
BlueScope Steel Ltd Logo
BlueScope Steel Ltd
ASX:BSL
Watchlist
Price: 23.875 AUD -1.59%
Market Cap: 10.5B AUD

Relative Value

The Relative Value of one BSL stock under the Base Case scenario is 65.705 AUD. Compared to the current market price of 23.875 AUD, BlueScope Steel Ltd is Undervalued by 64%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BSL Relative Value
Base Case
65.705 AUD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
73
Median 3Y
0.6
Median 5Y
0.6
Industry
2
Forward
0.6
vs History
1
vs Industry
13
Median 3Y
11.9
Median 5Y
11.1
Industry
18.8
Forward
14.2
vs History
15
vs Industry
19
Median 3Y
6
Median 5Y
6
Industry
10.9
vs History
14
vs Industry
1
Median 3Y
32
Median 5Y
19.1
Industry
18.4
vs History
34
vs Industry
57
Median 3Y
0.9
Median 5Y
0.9
Industry
2.1
vs History
22
vs Industry
74
Median 3Y
0.5
Median 5Y
0.5
Industry
2.5
Forward
0.6
vs History
9
vs Industry
62
Median 3Y
2.1
Median 5Y
2.2
Industry
8.3
vs History
3
vs Industry
14
Median 3Y
7.1
Median 5Y
6.9
Industry
12.3
Forward
5.6
vs History
3
vs Industry
17
Median 3Y
7.1
Median 5Y
6.9
Industry
14.9
Forward
9.2
vs History
15
vs Industry
22
Median 3Y
5.6
Median 5Y
5.5
Industry
12.4
vs History
7
vs Industry
4
Median 3Y
11.6
Median 5Y
11.4
Industry
16.8
vs History
26
vs Industry
58
Median 3Y
0.7
Median 5Y
0.8
Industry
1.9

Multiples Across Competitors

BSL Competitors Multiples
BlueScope Steel Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
BlueScope Steel Ltd
ASX:BSL
10.5B AUD 0.6 126.2 16.9 16.9
ZA
Kumba Iron Ore Ltd
JSE:KIO
109.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
299.5B BRL 1.4 9.9 4.7 6.1
AU
Fortescue Metals Group Ltd
ASX:FMG
69.2B AUD 2.9 13.6 9 9
AU
Fortescue Ltd
XMUN:FVJ
38.8B EUR 2.9 13.5 9 9
US
Nucor Corp
NYSE:NUE
36.8B USD 1.2 22.3 10.3 16.2
LU
ArcelorMittal SA
AEX:MT
29.4B EUR 0.6 13.3 6.4 12.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.6T INR 1.5 43.7 12.8 20.2
US
Steel Dynamics Inc
NASDAQ:STLD
25.4B USD 1.4 22.6 14.7 20.3
IN
Tata Steel Ltd
NSE:TATASTEEL
2.1T INR 1 31.2 9.5 15.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
154.9B CNY 0.5 16.4 15.9 15.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
BlueScope Steel Ltd
ASX:BSL
Average EV/EBITDA: 10.9
16.9
54%
0.3
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.7
7%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
9
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9
10%
0.9
US
Nucor Corp
NYSE:NUE
10.3
10%
1
LU
ArcelorMittal SA
AEX:MT
6.4
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
12.8
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.7
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.5
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
BlueScope Steel Ltd
ASX:BSL
Average EV/EBIT: 14.1
16.9
34%
0.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.1
5%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
9
-8%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9
-8%
N/A
US
Nucor Corp
NYSE:NUE
16.2
13%
1.2
LU
ArcelorMittal SA
AEX:MT
12.3
15%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.2
37%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
20.3
13%
1.6
IN
Tata Steel Ltd
NSE:TATASTEEL
15.4
30%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
24%
0.7