[GRAPHIC OMITTED]

                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.
               600 Mayer Street o Bridgeville, Pennsylvania 15017

                                         CONTACTS:  Richard M. Ubinger
                                                    Vice President of Finance,
                                                    Chief Financial Officer
                                                    and Treasurer
                                                    (412) 257-7606
FOR IMMEDIATE RELEASE
- ---------------------
                                                    Comm-Partners LLC
                                                    June Filingeri
                                                    (203) 972-0186

               UNIVERSAL STAINLESS REVISES THIRD QUARTER ESTIMATE

         BRIDGEVILLE,  PA,  September  17,  2002 -  Universal  Stainless & Alloy
Products,  Inc. (Nasdaq:USAP) today announced that it expects third quarter 2002
sales to be  approximately  $15 to $16 million and diluted earnings per share to
be approximately $0.03. The Company's initial projection for the quarter was for
sales in the  range of $18 to $21  million  and  diluted  earnings  per share of
between  $0.09 and $0.14,  as reported on July 23, 2002. In the prior year third
quarter,  the Company  reported  sales of $23 million and diluted  earnings  per
share of $0.38.  The Company  expects to report final third  quarter  results on
October 22.
          Mac McAninch,  President and Chief Executive Officer,  commented: "The
stalled  recovery of the U.S. economy has resulted in lower than expected demand
from the service center market.  Our order patterns in the third quarter suggest
that service  centers are  replenishing  rather than building  inventories.  The
competition for existing  orders and the pullback of tariff  protection have put
pressure on pricing as well.  We do not expect these  conditions  to improve for
the balance of the year."
         Mr.  McAninch  continued:  "The  hourly  employees  at our  Bridgeville
facility  continue  to  work  under a  day-to-day  extension  of the  collective
bargaining  agreement between the Company and the United Steelworkers of America
that would have  expired  August 31. We are hopeful  that a new labor  agreement
will be in place  within a short  period  of time.  Our  revised  third  quarter
estimate is dependent  upon that extension  continuing  through the remainder of
the quarter or the successful negotiation of a new contract."





USAP REVISES THIRD QUARTER ESTIMATE                                   - PAGE 2 -

     Mr. McAninch concluded: "2002 has been more challenging to predict than any
other  time in our  8-year  history.  We are  continuing  to  control  our costs
carefully and we remain in constant  communication  with our customers to assess
their  needs.   We  are  prepared  to  respond  quickly  to  changes  in  market
conditions."

WEBCAST
- -------

     A conference call discussing the Company's revised third quarter outlook is
scheduled at 9:00 a.m.  (EDT) today,  Tuesday,  September  17, 2002.  It will be
webcast  simultaneously on the Company's web site for all interested  parties at
WWW.UNIVSTAINLESS.COM,  and  thereafter  archived  on the web site.  A telephone
replay of the conference call will be available beginning at approximately 11:00
a.m. (EDT) today, continuing through September 24. It can be accessed by dialing
706-645-9291, passcode 5734264. This is a toll call.

ABOUT UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.
- -----------------------------------------------

     Universal Stainless & Alloy Products,  Inc.,  headquartered in Bridgeville,
Pa.,  manufactures  and  markets  a broad  line of  semi-finished  and  finished
specialty  steels,  including  stainless  steel,  tool steel and  certain  other
alloyed  steels.   The  Company's   products  are  sold  to  original  equipment
manufacturers,   service  centers,   forgers,   rerollers  and  wire  redrawers.

FORWARD-LOOKING  INFORMATION  SAFE  HARBOR
- ------------------------------------------

     EXCEPT FOR HISTORICAL  INFORMATION CONTAINED HEREIN, THE STATEMENTS IN THIS
RELEASE  ARE  FORWARD-LOOKING  STATEMENTS  THAT ARE MADE  PURSUANT  TO THE "SAFE
HARBOR"  PROVISION  OF THE  PRIVATE  SECURITIES  LITIGATION  REFORM ACT OF 1995.
FORWARD-LOOKING  STATEMENTS  INVOLVE KNOWN AND UNKNOWN  RISKS AND  UNCERTAINTIES
THAT MAY  CAUSE  THE  COMPANY'S  ACTUAL  RESULTS  IN  FUTURE  PERIODS  TO DIFFER
MATERIALLY FROM FORECASTED  RESULTS.  THOSE RISKS INCLUDE,  AMONG OTHERS,  RISKS
ASSOCIATED  WITH THE  ACQUISITION OF THE EMPIRE  SPECIALTY  STEEL ASSETS AND THE
SUCCESSFUL  START-UP OF DUNKIRK  SPECIALTY STEEL LLC, RISKS  ASSOCIATED WITH THE
RECEIPT,  PRICING AND TIMING OF FUTURE  CUSTOMER  ORDERS,  RISKS  RELATED TO THE
FINANCIAL  VIABILITY  OF  CUSTOMERS,  RISKS  ASSOCIATED  WITH THE  MANUFACTURING
PROCESS AND PRODUCTION  YIELDS,  RISKS  ASSOCIATED WITH THE NEGOTIATION OF A NEW
COLLECTIVE   BARGAINING  AGREEMENT  WITH  THE  UNITED  STEELWORKERS  OF  AMERICA
REPRESENTING THE HOURLY EMPLOYEES AT THE BRIDGEVILLE FACILITY, AND RISKS RELATED
TO  PROPERTY,  PLANT AND  EQUIPMENT.  CERTAIN OF THESE RISKS AND OTHER RISKS ARE
DESCRIBED IN THE COMPANY'S  FILINGS WITH THE SECURITIES AND EXCHANGE  COMMISSION
(SEC) OVER THE LAST 12 MONTHS, COPIES OF WHICH ARE AVAILABLE FROM THE SEC OR MAY
BE OBTAINED UPON REQUEST FROM THE COMPANY.

                                      # # #