Valuation Cleveland-Cliffs Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 16:06:10 22/07/2026 BST			5-day change	1st Jan Change
8.286 ^EUR	+1.79%		-4.55%	-28.40%

07-08	BofA Securities Adjusts Price Target on Cleveland-Cliffs to $11.50 From $14, Maintains Neutral Rating	MT
07-08	BofA Securities Adjusts Cleveland-Cliffs Price Target to $11.50 From $14	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,887	8,302	10,309	4,643	8,562	5,276	-	-
Change	-	-23.75%	24.19%	-54.96%	84.4%	-38.37%	-	-
Enterprise Value (EV) ¹	16,077	12,721	13,248	11,654	15,758	12,626	12,083	11,349
Change	-	-20.88%	4.15%	-12.03%	35.21%	-19.87%	-4.3%	-6.07%
P/E	4.06x	6.32x	26.2x	-5.99x	-4.56x	-28x	14.6x	12.3x
PBR	1.98x	1.06x	1.31x	0.7x	1.24x	0.89x	0.84x	0.77x
PEG	-	-0.1x	-0.4x	0x	-0.1x	0.3x	-0x	0.6x
Capitalization / Revenue	0.53x	0.36x	0.47x	0.24x	0.46x	0.25x	0.24x	0.24x
EV / Revenue	0.79x	0.55x	0.6x	0.61x	0.85x	0.6x	0.56x	0.52x
EV / EBITDA	3.06x	4.01x	6.93x	14.9x	426x	8.82x	5.78x	5.49x
EV / EBIT	4.01x	6.56x	16.3x	-15.4x	-9.98x	78.9x	13.1x	11.6x
EV / FCF	7.73x	8.59x	8.17x	-19.8x	-15.4x	-34x	19.6x	16.1x
FCF Yield	12.9%	11.6%	12.2%	-5.06%	-6.49%	-2.94%	5.11%	6.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.36	2.55	0.78	-1.57	-2.91	-0.3307	0.6326	0.7525
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	20,444	22,989	21,996	19,185	18,610	20,931	21,632	21,801
EBITDA ¹	5,262	3,169	1,911	780	37	1,431	2,090	2,067
EBIT ¹	4,012	1,939	814	-756	-1,579	160.1	925.6	979.3
Net income ¹	2,988	1,335	399	-754	-1,478	-187.9	451	398.9
Net Debt ¹	5,190	4,419	2,939	7,011	7,196	7,350	6,806	6,073
Reference price ²	21.770	16.110	20.420	9.400	13.280	9.250	9.250	9.250
Nbr of stocks (in thousands)	500,091	515,302	504,861	493,944	644,707	570,415	-	-
Announcement Date	11/02/22	13/02/23	29/01/24	24/02/25	09/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NUCOR CORPORATION	13.71x	1.46x	8.04x	0.96%	53.11B
ARCELORMITTAL	14.44x	0.87x	7.04x	0.95%	50.24B
STEEL DYNAMICS, INC.	14.12x	1.56x	9.25x	0.91%	33.68B
CARPENTER TECHNOLOGY CORPORATION	56.38x	9.42x	34.76x	0.14%	29.26B
TATA STEEL LIMITED	12.57x	1.19x	7.03x	2.25%	24.27B
NIPPON STEEL CORPORATION	10.82x	0.69x	6.42x	4.03%	19.2B
POSCO HOLDINGS INC.	12.87x	0.53x	5.14x	3.23%	15.39B
LLOYDS METALS AND ENERGY LIMITED	15.32x	4.48x	11.08x	0.06%	11.31B
SSAB AB	13.52x	0.88x	6.64x	2.88%	10.13B
Average	18.19x	2.34x	10.60x	1.71%	27.4B
Weighted average by Cap.	18.66x	2.27x	10.85x	1.4%