NATIONAL STEEL CO earns about 55% on equity, far above its ~9% cost of capital, and has bought back 3% of its shares over 3 years — the marks of a durable business run for its owners. The applicable estimate puts fair value near $0.01 a share. Whether it’s worth owning at today’s price is the last question — and yours to answer, below.
| Figure | FY 2007 | FY 2008 | FY 2009 |
|---|---|---|---|
| Revenue | — | — | — |
| Net income | $1.7B1 | $2.65B1 | $1.28B1 |
| Operating cash flow | $1.26B2 | $2.07B2 | $40M2 |
| Capital expenditure | $632M3 | $886M3 | $930M3 |
| Free cash flow (derived) | $632M2,3 | $1.18B2,3 | −$890M2,3 |
| Total debt | — | — | — |
| Cash & equivalents | $1.21B4 | $3.54B4 | $3.98B4 |
| Diluted shares | 1539.49B | 1534.07B | 1492.45B |
Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.
10 shares is a claim on $0.03 of net worth that earned you $0.01 and generated −$0.01 of cash last year.
It earned about 55% on equity, year after year, against a ~9% cost of capital — the footprint of real pricing power. Competition usually drags returns like this back down; here it hasn't.
seeing a moat in the numbers →Share count is down 3% over 3 years — management has been buying back stock, quietly handing owners a bigger slice.
reading capital allocation →Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.
assumptions (10)
- Risk-free rate (10Y Treasury)5.00%
- Equity risk premium5.00%
- Beta (β)1.00
- Equity share of capital85.0%
- Debt spread over risk-free1.50%
- Tax rate21.0%
- Terminal growth2.50%
- Projection period10 years
- FCF growth5.00%
- Starting free cash flow$632M
assumptions (10)
- Risk-free rate (10Y Treasury)5.00%
- Equity risk premium5.00%
- Beta (β)1.00
- Equity share of capital85.0%
- Debt spread over risk-free1.50%
- Tax rate21.0%
- Terminal growth2.50%
- Projection period5 years
- FCF growth5.00%
- Starting free cash flow$632M
assumptions (8)
- Risk-free rate (10Y Treasury)5.00%
- Equity risk premium5.00%
- Beta (β)1.00
- Equity share of capital85.0%
- Debt spread over risk-free1.50%
- Tax rate21.0%
- Normalized earnings$1.7B
- Growth assumed0.0%
Different models answer different questions — which to trust when →
| Bear | 0.0% | $0.01 |
| Base | 5.0% | $0.01 |
| Bull | 10.0% | $0.01 |
Bear/base/bull growth = 0% / filed history / history + 5pp. Type a price to see the return each case implies.
Default growth 5.0%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.
This page is free, and so is every other company on MeritValue.
Connect the MeritValue MCP server to Claude or another MCP client, ask about NATIONAL STEEL CO, and get these exact figures with their filing receipts — not an improvised DCF.
Get a free key →Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.
See pricing →Follow SID and keep your own price beside the value. The same engine, with the same receipts.
MeritValue on the App Store →- 20-F filed 2010-06-01 · periods ending 2007-12-31, 2008-12-31, 2009-12-31 · accession 0001292814-10-001853 (NetIncomeLoss)
- 20-F filed 2010-06-01 · periods ending 2007-12-31, 2008-12-31, 2009-12-31 · accession 0001292814-10-001853 (NetCashProvidedByUsedInOperatingActivities)
- 20-F filed 2010-06-01 · periods ending 2007-12-31, 2008-12-31, 2009-12-31 · accession 0001292814-10-001853 (PaymentsToAcquirePropertyPlantAndEquipment)
- 20-F filed 2010-06-01 · periods ending 2007-12-31, 2008-12-31, 2009-12-31 · accession 0001292814-10-001853 (CashAndCashEquivalentsAtCarryingValue)