Stelco Holdings Inc
TSX:STLC

Watchlist Manager
Stelco Holdings Inc Logo
Stelco Holdings Inc
TSX:STLC
Watchlist
Price: 68.14 CAD -0.41% Market Closed
Market Cap: 3.7B CAD

Relative Value

The Relative Value of one STLC stock under the Base Case scenario is 49.81 CAD. Compared to the current market price of 68.14 CAD, Stelco Holdings Inc is Overvalued by 27%.

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.

STLC Relative Value
Base Case
49.81 CAD
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
58
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8
Forward
1.3
vs History
1
vs Industry
11
Median 3Y
10
Median 5Y
3
Industry
16
Forward
22.3
vs History
14
vs Industry
15
Median 3Y
7
Median 5Y
6
Industry
9.4
vs History
1
vs Industry
5
Median 3Y
6.4
Median 5Y
2.2
Industry
15.8
vs History
22
vs Industry
23
Median 3Y
1.8
Median 5Y
2
Industry
1.6
vs History
15
vs Industry
62
Median 3Y
0.6
Median 5Y
0.7
Industry
2.1
Forward
1.1
vs History
19
vs Industry
37
Median 3Y
3.1
Median 5Y
3.3
Industry
7.2
vs History
20
vs Industry
22
Median 3Y
2.9
Median 5Y
3
Industry
10.4
Forward
6.6
vs History
14
vs Industry
20
Median 3Y
3.6
Median 5Y
3.6
Industry
13.3
Forward
8.9
vs History
15
vs Industry
20
Median 3Y
5
Median 5Y
4.4
Industry
10.8
vs History
11
vs Industry
10
Median 3Y
9.9
Median 5Y
4.2
Industry
14.4
vs History
15
vs Industry
37
Median 3Y
1
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

STLC Competitors Multiples
Stelco Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Stelco Holdings Inc
TSX:STLC
3.7B CAD 1.3 21.4 6.5 8.9
ZA
Kumba Iron Ore Ltd
JSE:KIO
87.9B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
213.1B BRL 1 6.8 3.7 4.8
AU
Fortescue Ltd
XMUN:FVJ
25.5B EUR 1.8 7.5 5.2 5.2
US
Nucor Corp
NYSE:NUE
28.7B USD 0.9 21.6 8.9 14.8
AU
Fortescue Metals Group Ltd
ASX:FMG
45.2B AUD 1.8 7.5 5.1 5.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.5T INR 1.5 70 13.5 22.8
LU
ArcelorMittal SA
AEX:MT
22.3B EUR 0.4 21.3 4.8 8.5
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 55.4 9.9 16.9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
144.7B CNY 0.5 18.4 14 14
JP
Nippon Steel Corp
TSE:5401
2.9T JPY 0.3 8.2 5.2 8.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Stelco Holdings Inc
TSX:STLC
Average EV/EBITDA: 7.7
6.5
7%
0.9
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
3.7
7%
0.5
AU
F
Fortescue Ltd
XMUN:FVJ
5.2
-9%
N/A
US
Nucor Corp
NYSE:NUE
8.9
10%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
5.1
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.5
26%
0.5
LU
ArcelorMittal SA
AEX:MT
4.8
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
19%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14
57%
0.2
JP
Nippon Steel Corp
TSE:5401
5.2
11%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Stelco Holdings Inc
TSX:STLC
Average EV/EBIT: 11
8.9
9%
1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.8
3%
1.6
AU
F
Fortescue Ltd
XMUN:FVJ
5.2
-25%
N/A
US
Nucor Corp
NYSE:NUE
14.8
13%
1.1
AU
Fortescue Metals Group Ltd
ASX:FMG
5.1
-25%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.8
34%
0.7
LU
ArcelorMittal SA
AEX:MT
8.5
13%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
16.9
26%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14
22%
0.6
JP
Nippon Steel Corp
TSE:5401
8.8
N/A N/A