USS / Nippon Steel

Merger Analysis Dashboard

By: Team 12 (Rambas)

Scenario

Steel Price Assumptions

HRC Price Factor

1x

Annual Price Growth

1%

Section 232 Tariff

0%

25%

50%

100%

EUR/USD Rate

1.08

Valuation Parameters

USS WACC

10.9%

Terminal Growth

1%

Exit Multiple

5x

Execution Factor

100%

Synergies

Capital Projects

BR2 Mini Mill (3,000kt)

Gary Works BF (2,500kt)

Mon Valley HSM (1,800kt)

Greenfield MM (500kt)

Mining Investment (6,000kt)

Fairfield Works (1,200kt)

Advanced Inputs

Executive

Valuation

Risk

Projections

Strategic

Deep Dive

Stakeholders

Assumptions

Financial Projections

Run the model first to see projections.

Built with Reflex