
BlueScope Steel Ltd
ASX:BSL

Intrinsic Value
The intrinsic value of one
BSL
stock under the Base Case scenario is
38.59
AUD.
Compared to the current market price of 21.61 AUD,
BlueScope Steel Ltd
is
Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
BlueScope Steel Ltd
Fundamental Analysis

BlueScope’s heavy exposure to volatile steel and raw material prices could result in sudden margin contractions, particularly if global construction and automotive demand slow faster than expected.
BlueScope’s investments in the North Star mini-mill and other U.S. operations position the company to capitalize on North American infrastructure spending and the region’s reagent advantages.

Revenue & Expenses Breakdown
BlueScope Steel Ltd
Balance Sheet Decomposition
BlueScope Steel Ltd
Current Assets | 5.7B |
Cash & Short-Term Investments | 822m |
Receivables | 1.7B |
Other Current Assets | 3.3B |
Non-Current Assets | 10.2B |
Long-Term Investments | 142.6m |
PP&E | 7.1B |
Intangibles | 2.8B |
Other Non-Current Assets | 200.5m |
Free Cash Flow Analysis
BlueScope Steel Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
BlueScope Steel Ltd
Revenue
|
16.5B
AUD
|
Cost of Revenue
|
-12.7B
AUD
|
Gross Profit
|
3.8B
AUD
|
Operating Expenses
|
-3B
AUD
|
Operating Income
|
798.5m
AUD
|
Other Expenses
|
-253m
AUD
|
Net Income
|
545.5m
AUD
|
BSL Profitability Score
Profitability Due Diligence
BlueScope Steel Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
BlueScope Steel Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
BSL Solvency Score
Solvency Due Diligence
BlueScope Steel Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
BlueScope Steel Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BSL Price Targets Summary
BlueScope Steel Ltd
According to Wall Street analysts, the average 1-year price target for
BSL
is 26.65 AUD
with a low forecast of 22.22 AUD and a high forecast of 31.5 AUD.
Dividends
Current shareholder yield for BSL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BSL
stock under the Base Case scenario is
38.59
AUD.
Compared to the current market price of 21.61 AUD,
BlueScope Steel Ltd
is
Undervalued by 44%.