Ryerson Holding Corp.

股票价格

23.26 USD

公允价值

38.09 USD

7.6%

Normalized EBIT Margin

1.7%

Normalized CapEx as % of Revenue

21.0%

Normalized Tax Rate

Earnings Power Value

股票价格

23.26 USD

公允价值

38.09 USD

看涨

68.0%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	3,467	5,675	6,324	5,109	4,599	4,599

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	(90)	389	523	194	(7)	(7)
(+) Net Interest Expense	76	51	33	35	43	43
(+) Other Non Operating Exp.	(3)	2	2	3	(1)	(1)
(+) D&A	54	56	59	63	78	78
(+) Non-recurring Items	86	(5)	18		1	1
Adjusted EBITDA	124	493	634	294	112	112

(-) D&A	(54)	(56)	(59)	(63)	(78)	(78)

Adjusted EBIT	70	437	575	231	35	35
% of Revenue	2.0%	7.7%	9.1%	4.5%	0.8%	0.8%


	Low	Median	High

Adjusted EBIT Margin	0.8%	4.5%	9.1%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	591	2,046	3,948	1,554
(+) Cash & Short Term Investments	28	28	28	28
(+) Investments & Other	0	0	0	0
(-) Debt	(851)	(851)	(851)	(851)
(-) Other Liabilities	(9)	(9)	(9)	(9)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	(241)	1,213	3,116	722
(/) Shares Outstanding	31.9	31.9	31.9	31.9
Implied Stock Price (USD)	0.00	38.09	97.82	22.67
FX Rate: USD/USD	1.00	1.00	1.00	1.00
Implied Stock Price (USD)	0.00	38.09	97.82	22.67

Upside / (Downside)	-100.00%	68.02%	331.48%


Stock Price	22.67
Stock Price Close	22.67
Restatment Type	Original
Reporting Currency	USD
Trading Currency	USD
FX Rate: USD/USD	1.00
Market Cap	722.1
Shares Outstanding	31.9
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错