|
Real-time Estimate
Tradegate
08:28:51 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 9.485 EUR | +2.85% |
|
-12.42% | -18.88% |
| 07-24 | Wall Street's Three-Front Squeeze |  |
| 07-24 | 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 | 6,128 | - | - |
| Change | - | -23.75% | 24.19% | -54.96% | 84.4% | -28.43% | - | - |
| Enterprise Value (EV) 1 | 16,077 | 12,721 | 13,248 | 11,654 | 15,758 | 13,391 | 12,719 | 11,793 |
| Change | - | -20.88% | 4.15% | -12.03% | 35.21% | -15.02% | -5.02% | -7.28% |
| P/E | 4.06x | 6.32x | 26.2x | -5.99x | -4.56x | -56.5x | 12.4x | 10.8x |
| PBR | 1.98x | 1.06x | 1.31x | 0.7x | 1.24x | 1x | 0.93x | 0.85x |
| PEG | - | -0.1x | -0.4x | 0x | -0.1x | 0.6x | -0x | 0.8x |
| Capitalization / Revenue | 0.53x | 0.36x | 0.47x | 0.24x | 0.46x | 0.29x | 0.28x | 0.28x |
| EV / Revenue | 0.79x | 0.55x | 0.6x | 0.61x | 0.85x | 0.62x | 0.58x | 0.53x |
| EV / EBITDA | 3.06x | 4.01x | 6.93x | 14.9x | 426x | 8.54x | 5.74x | 5.44x |
| EV / EBIT | 4.01x | 6.56x | 16.3x | -15.4x | -9.98x | 38.2x | 12.2x | 11.2x |
| EV / FCF | 7.73x | 8.59x | 8.17x | -19.8x | -15.4x | -36.2x | 20.2x | 15.1x |
| FCF Yield | 12.9% | 11.6% | 12.2% | -5.06% | -6.49% | -2.77% | 4.94% | 6.62% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.36 | 2.55 | 0.78 | -1.57 | -2.91 | -0.1901 | 0.8674 | 0.99 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20,444 | 22,989 | 21,996 | 19,185 | 18,610 | 21,450 | 22,032 | 22,061 |
| EBITDA 1 | 5,262 | 3,169 | 1,911 | 780 | 37 | 1,568 | 2,216 | 2,169 |
| EBIT 1 | 4,012 | 1,939 | 814 | -756 | -1,579 | 350.5 | 1,047 | 1,056 |
| Net income 1 | 2,988 | 1,335 | 399 | -754 | -1,478 | -95.34 | 502.9 | 488.3 |
| 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 | 10.74 | 10.74 | 10.74 |
| Nbr of stocks (in thousands) | 500,091 | 515,302 | 504,861 | 493,944 | 644,707 | 570,540 | - | - |
| Announcement Date | 2/11/22 | 2/13/23 | 1/29/24 | 2/24/25 | 2/9/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.19x | 1.45x | 7.57x | 0.93% | 54.56B | |
| 16.17x | 0.92x | 7.43x | 0.87% | 53.86B | |
| 13.1x | 1.43x | 8.46x | 0.97% | 31.39B | |
| 36.47x | 6.98x | 23.75x | 0.17% | 24.24B | |
| 13.12x | 1.16x | 7.05x | 2.29% | 23.91B | |
| 12.14x | 0.78x | 7.39x | 3.64% | 21.83B | |
| 11.64x | 0.55x | 5.26x | 3.06% | 17.45B | |
| 14.02x | 4.17x | 10.86x | 0.05% | 11.12B | |
| 12.78x | 0.84x | 6.37x | 2.99% | 9.98B | |
| Average | 15.85x | 2.03x | 9.35x | 1.66% | 27.59B | |
| Weighted average by Cap. | 15.91x | 1.82x | 9.11x | 1.41% |
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
- CVA Stock
- Valuation Cleveland-Cliffs Inc.
Select your edition
All financial news and data tailored to specific country editions
