Ryerson Holding Corporation

Ryerson Holding Corporation

RYIยทNYSE

$23.17

-1.1%
IndustrialsManufacturing - Metal Fabrication

Ryerson Holding Corporation, together with its subsidiaries, processes and distributes industrial metals in the United States, Canada, Mexico, and China. It offers a line of products in carbon steel, stainless steel, alloy steels, and aluminum, as well as nickel and red metals in various shapes and forms, including coils, sheets, rounds, hexagons, square and flat bars, plates, structural, and tubing. The company also provides various processing services, such as bending, beveling, blanking, blasting, burning, cutting-to-length, drilling, embossing, flattening, forming, grinding, laser cutting, machining, notching, painting, perforating, polishing, punching, rolling, sawing, scribing, shearing, slitting, stamping, tapping, threading, welding, or other techniques to process materials. It serves various industries, including commercial ground transportation, metal fabrication and machine shops, industrial machinery and equipment manufacturing, consumer durable equipment, HVAC manufacturing, construction equipment manufacturing, food processing and agricultural equipment manufacturing, and oil and gas. The company was founded in 1842 and is headquartered in Chicago, Illinois.

At a Glance

Live Snapshot
Market Cap$746.35M
EPS32.1000
P/E Ratio0.72
Earnings Date04/28/2026
Ryerson Holding Corporation

Ryerson Holding Corporation Fair Value Envelope

RYI ยท NYSE

Our analysis suggests that RYI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.17, this represents a potential HIDDEN relative to our calculated worth for Ryerson Holding Corporation.

Intrinsic Value
Current Price: $23.17

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$160.8M
+ Cash & Equivalents$27.7M
Firm Value$188.5M
- Debt$850.8M
Equity Value-$662.3M
/ Shares Outstanding32,209,364B
DCF Value-$21
OVERVALUED BY 189%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$102.5M
$51.2M
$25.6M
$12.8M
$6.4M
$3.2M
$1.6M
$800.4K
$400.2K
$200.1K
Maintenance CapEx
-$10.0M
-$5.0M
-$2.5M
-$1.2M
-$622.5K
-$311.3K
-$155.6K
-$77.8K
-$38.9K
-$19.5K
Owner Earnings
$92.5M
$46.2M
$23.1M
$11.6M
$5.8M
$2.9M
$1.4M
$722.6K
$361.3K
$180.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$85.6M
$39.6M
$18.4M
$8.5M
$3.9M
$1.8M
$843.2K
$390.4K
$180.7K
$83.7K
Terminal Value represents 0.9% of Enterprise Value