Cleveland-Cliffs Inc
NYSE:CLF

Watchlist Manager
Cleveland-Cliffs Inc Logo
Cleveland-Cliffs Inc
NYSE:CLF
Watchlist
Price: 7.52 USD 4.74% Market Closed
Market Cap: 3.7B USD

Relative Value

The Relative Value of one CLF stock under the Base Case scenario is 26.36 USD. Compared to the current market price of 7.52 USD, Cleveland-Cliffs Inc is Undervalued by 71%.

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.

CLF Relative Value
Base Case
26.36 USD
Undervaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
87
Median 3Y
0.4
Median 5Y
0.5
Industry
1.8
Forward
0.2
vs History
vs Industry
13
Median 3Y
8.2
Median 5Y
3.9
Industry
16
Forward
-7.6
vs History
vs Industry
5
Median 3Y
4
Median 5Y
4.2
Industry
9.3
vs History
96
vs Industry
25
Median 3Y
9.4
Median 5Y
8.1
Industry
15.6
vs History
96
vs Industry
63
Median 3Y
1.1
Median 5Y
1.4
Industry
1.6
vs History
60
vs Industry
73
Median 3Y
0.6
Median 5Y
0.7
Industry
2.1
Forward
0.6
vs History
vs Industry
3
Median 3Y
9
Median 5Y
9.6
Industry
7.2
vs History
vs Industry
6
Median 3Y
6.9
Median 5Y
7.7
Industry
10.2
Forward
12.1
vs History
vs Industry
16
Median 3Y
7.9
Median 5Y
12.5
Industry
13
Forward
-25
vs History
vs Industry
2
Median 3Y
5.9
Median 5Y
6
Industry
10.5
vs History
vs Industry
19
Median 3Y
7.6
Median 5Y
6.4
Industry
13.9
vs History
96
vs Industry
62
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

CLF Competitors Multiples
Cleveland-Cliffs Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Cleveland-Cliffs Inc
NYSE:CLF
3.7B USD 0.2 -3.1 -67.8 -9.6
ZA
Kumba Iron Ore Ltd
JSE:KIO
93.7B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
224.2B BRL 1.1 7.1 3.8 5
AU
Fortescue Metals Group Ltd
ASX:FMG
46.2B AUD 1.8 7.7 5.3 5.3
AU
Fortescue Ltd
XMUN:FVJ
26.2B EUR 1.8 7.7 5.3 5.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 72 13.4 21.7
US
Nucor Corp
NYSE:NUE
28.3B USD 0.9 21.2 8.8 14.6
LU
ArcelorMittal SA
AEX:MT
22.5B EUR 0.4 21.4 4.8 8.6
IN
Tata Steel Ltd
NSE:TATASTEEL
2T INR 0.9 57.4 10.2 17.4
JP
Nippon Steel Corp
TSE:5401
3T JPY 0.3 8.6 4.7 8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
144.7B CNY 0.5 18.4 14 14
P/E Multiple
Earnings Growth PEG
US
Cleveland-Cliffs Inc
NYSE:CLF
Average P/E: 24.6
Negative Multiple: -3.1
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-5%
N/A
BR
Vale SA
BOVESPA:VALE3
7.1
15%
0.5
AU
Fortescue Metals Group Ltd
ASX:FMG
7.7
-23%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
7.7
-23%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
72
24%
3
US
Nucor Corp
NYSE:NUE
21.2
17%
1.2
LU
ArcelorMittal SA
AEX:MT
21.4
53%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
57.4
N/A N/A
JP
Nippon Steel Corp
TSE:5401
8.6
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
18.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Cleveland-Cliffs Inc
NYSE:CLF
Average EV/EBITDA: 7.8
Negative Multiple: -67.8
70%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
3.8
8%
0.5
AU
Fortescue Metals Group Ltd
ASX:FMG
5.3
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.4
13%
1
US
Nucor Corp
NYSE:NUE
8.8
10%
0.9
LU
ArcelorMittal SA
AEX:MT
4.8
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
10.2
19%
0.5
JP
Nippon Steel Corp
TSE:5401
4.7
11%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14
57%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Cleveland-Cliffs Inc
NYSE:CLF
Average EV/EBIT: 11.1
Negative Multiple: -9.6
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
5
4%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
5.3
-25%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-25%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.7
15%
1.4
US
Nucor Corp
NYSE:NUE
14.6
13%
1.1
LU
ArcelorMittal SA
AEX:MT
8.6
13%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
17.4
27%
0.6
JP
Nippon Steel Corp
TSE:5401
8
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14
22%
0.6