|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.23 USD | -3.32% |
|
+7.47% | -7.91% |
| 24/07 | Wall Street's Three-Front Squeeze |  |
| 24/07 | Analyst recommendations: Netflix, Tapestry, Tesla, AMD, Intel… | |
Company Valuation: Cleveland-Cliffs Inc.
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 | 7,217 | - | - |
| Change | - | -23.75% | 24.19% | -54.96% | 84.4% | -15.7% | - | - |
| Enterprise Value (EV) 1 | 16,077 | 12,721 | 13,248 | 11,654 | 15,758 | 14,481 | 13,809 | 12,882 |
| Change | - | -20.88% | 4.15% | -12.03% | 35.21% | -8.1% | -4.64% | -6.71% |
| P/E | 4.06x | 6.32x | 26.2x | -5.99x | -4.56x | -63.8x | 14.3x | 12.5x |
| PBR | 1.98x | 1.06x | 1.31x | 0.7x | 1.24x | 1.18x | 1.1x | 1x |
| PEG | - | -0.1x | -0.4x | 0x | -0.1x | 0.7x | -0x | 0.9x |
| Capitalization / Revenue | 0.53x | 0.36x | 0.47x | 0.24x | 0.46x | 0.34x | 0.33x | 0.33x |
| EV / Revenue | 0.79x | 0.55x | 0.6x | 0.61x | 0.85x | 0.68x | 0.63x | 0.58x |
| EV / EBITDA | 3.06x | 4.01x | 6.93x | 14.9x | 426x | 9.29x | 6.22x | 5.94x |
| EV / EBIT | 4.01x | 6.56x | 16.3x | -15.4x | -9.98x | 42.2x | 13.1x | 12.2x |
| EV / FCF | 7.73x | 8.59x | 8.17x | -19.8x | -15.4x | -39.1x | 22x | 16.5x |
| FCF Yield | 12.9% | 11.6% | 12.2% | -5.06% | -6.49% | -2.56% | 4.55% | 6.06% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.36 | 2.55 | 0.78 | -1.57 | -2.91 | -0.1984 | 0.8829 | 1.012 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20,444 | 22,989 | 21,996 | 19,185 | 18,610 | 21,416 | 22,042 | 22,064 |
| EBITDA 1 | 5,262 | 3,169 | 1,911 | 780 | 37 | 1,560 | 2,220 | 2,170 |
| EBIT 1 | 4,012 | 1,939 | 814 | -756 | -1,579 | 343.2 | 1,055 | 1,058 |
| Net income 1 | 2,988 | 1,335 | 399 | -754 | -1,478 | -90.34 | 514.6 | 500.5 |
| Net Debt 1 | 5,190 | 4,419 | 2,939 | 7,011 | 7,196 | 7,264 | 6,592 | 5,665 |
| Reference price 2 | 21.77 | 16.11 | 20.42 | 9.40 | 13.28 | 12.65 | 12.65 | 12.65 |
| Nbr of stocks (in thousands) | 5,00,091 | 5,15,302 | 5,04,861 | 4,93,944 | 6,44,707 | 5,70,540 | - | - |
| Announcement Date | 11/02/22 | 13/02/23 | 29/01/24 | 24/02/25 | 09/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -63.75x | 0.68x | 9.29x | -.--% | 721.73Cr | |
| 15.07x | 1.65x | 8.62x | 0.82% | 6.26TCr | |
| 16.63x | 0.95x | 7.72x | 0.84% | 5.62TCr | |
| 16.14x | 1.72x | 10.25x | 0.8% | 3.81TCr | |
| 54.6x | 9.13x | 33.67x | 0.14% | 2.83TCr | |
| 13.53x | 1.2x | 7.23x | 2.19% | 2.51TCr | |
| 12.54x | 0.78x | 7.52x | 3.59% | 2.23TCr | |
| 11.87x | 0.53x | 5.17x | 3.08% | 1.68TCr | |
| 16.52x | 4.78x | 11.82x | 0.05% | 1.24TCr | |
| 14.12x | 0.94x | 7.07x | 2.71% | 1.1TCr | |
| Average | 10.73x | 2.24x | 10.84x | 1.42% | 2.8TCr | |
| Weighted average by Cap. | 16.99x | 2.18x | 10.87x | 1.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CLF Stock
- Valuation Cleveland-Cliffs Inc.
Select your edition
All financial news and data tailored to specific country editions
