v

voestalpine AG
XETRA:VAS

Watchlist Manager
voestalpine AG
XETRA:VAS
Watchlist
Price: 40.24 EUR -0.3%
Market Cap: €6.9B

Relative Value

The Relative Value of one VAS stock under the Base Case scenario is 64.44 EUR. Compared to the current market price of 40.24 EUR, voestalpine AG is Undervalued by 38%.

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.

VAS Relative Value
Base Case
64.44 EUR
Undervaluation 38%
Relative Value
Price
v
Worst Case
Base Case
Best Case

Multiples Across Competitors

VAS Competitors Multiples
voestalpine AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
voestalpine AG
XETRA:VAS
6.9B EUR 0.4 58.1 20.1 20.1
BR
Vale SA
BOVESPA:VALE3
361.4B BRL 1.7 12 5.6 7.2
AU
Fortescue Metals Group Ltd
ASX:FMG
66.1B AUD 2.9 13.4 6.1 6.1
AU
Fortescue Ltd
XMUN:FVJ
38.4B EUR 2.9 13.4 10.5 10.5
US
Nucor Corp
NYSE:NUE
41.6B USD 1.3 25.2 11.5 18.2
LU
ArcelorMittal SA
AEX:MT
35.1B EUR 0.7 16 8.8 17
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.8T INR 1.6 38.2 13.1 20.2
US
Steel Dynamics Inc
NASDAQ:STLD
26.7B USD 1.5 23.7 15.4 21.2
IN
Tata Steel Ltd
NSE:TATASTEEL
2.3T INR 1.1 34.5 10.3 16.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
157.7B CNY 0.5 17 13.9 13.9
JP
Nippon Steel Corp
TSE:5401
3.5T JPY 0.4 -547 6.8 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
v
voestalpine AG
XETRA:VAS
Average EV/EBITDA: 11.1
20.1
10%
2
BR
Vale SA
BOVESPA:VALE3
5.6
7%
0.8
AU
Fortescue Metals Group Ltd
ASX:FMG
6.1
10%
0.6
AU
F
Fortescue Ltd
XMUN:FVJ
10.5
10%
1
US
Nucor Corp
NYSE:NUE
11.5
10%
1.1
LU
ArcelorMittal SA
AEX:MT
8.8
13%
0.7
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.1
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
15.4
13%
1.2
IN
Tata Steel Ltd
NSE:TATASTEEL
10.3
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.9
59%
0.2
JP
Nippon Steel Corp
TSE:5401
6.8
12%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
v
voestalpine AG
XETRA:VAS
Average EV/EBIT: 14.9
20.1
27%
0.7
BR
Vale SA
BOVESPA:VALE3
7.2
6%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
6.1
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
10.5
-7%
N/A
US
Nucor Corp
NYSE:NUE
18.2
13%
1.4
LU
ArcelorMittal SA
AEX:MT
17
16%
1.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.2
37%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
21.2
14%
1.5
IN
Tata Steel Ltd
NSE:TATASTEEL
16.6
29%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.9
24%
0.6
JP
Nippon Steel Corp
TSE:5401
13.5
N/A N/A