[GRAPHIC OMITTED][GRAPHIC OMITTED]


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

FOR IMMEDIATE RELEASE
- ---------------------

             UNIVERSAL STAINLESS REPORTS THIRD QUARTER 2007 RESULTS
                - DILUTED EPS IS $0.81 ON SALES OF $62 MILLION -

         BRIDGEVILLE,  PA,  OCTOBER  23,  2007 -  UNIVERSAL  STAINLESS  &  ALLOY
PRODUCTS, INC. (NASDAQ: USAP) reported today that sales for the third quarter of
2007 rose 13% to $62.0 million  compared with $55.1 million in the third quarter
of 2006.  Net income for the 2007 third quarter was $5.5  million,  or $0.81 per
diluted  share,  compared with $5.7  million,  or $0.86 per diluted share in the
third quarter of 2006.

         The 2007 third  quarter  results   included  a charge of $1.4  million,
equivalent  to $0.14 per diluted  share,  for an increase to the  Company's  LCM
(Lower of Cost or Market)  resrve  mainly due to a  continued  decline in nickel
prices in the quarter.  This was offset by an estimated FIFO (First-In First-Out
inventory  accounting  method) benefit of $1.5 million,  equivalent to $0.15 per
diluted  share,  at the Dunkirk  segment.  The estimated  FIFO gain in the third
quarter of 2006 was $0.5  million,  equivalent to $0.05 per diluted  share.  The
Company noted that it has adjusted its 2007 estimated  annual income tax rate to
34.0% from 35.0%  based on the federal  and state  income tax  returns  filed in
September  2007.  The  cumulative  effect of the estimated  change in the annual
income  tax rate was  equivalent  to $0.04 per  diluted  share in the 2007 third
quarter.  The impact of this change in  comparison to the 2006 third quarter was
equivalent to $0.06 per diluted share. Net income for the 2006 third quarter has
been adjusted for the retrospective  application of an accounting  pronouncement
as detailed in the financial tables.

         Sales for the third quarter of 2007  exceeded the Company's  forecasted
range of $52 to $57 million and  diluted  EPS was within the  expected  range of
$0.77 to $0.82.

         For the first nine months of 2007, sales rose 22% to $180.3 million and
net income increased 27% to $18.1 million, or $2.67 per diluted share,  compared
to the same period of 2006.





USAP REPORTS RESULTS FOR 2007 THIRD QUARTER                           - PAGE 2 -

         Chairman  and CEO Mac  McAninch  commented:  "We are  pleased  with our
performance in the third quarter, which included  year-over-year sales growth to
each of our end markets,  with the exception of petrochemical,  where sales rose
sequentially.  We are benefiting from the ongoing  strength of our markets,  the
capital  investments  we have  continued  to  make,  and our  expanded  focus on
operational improvement and customer satisfaction."

         Mr. McAninch continued: "Our progress in the third quarter was achieved
despite industry  crosscurrents created by the turbulence in the price of nickel
and mixed economic  indicators.  These conditions have led to restrained  demand
from service centers. Our fourth quarter forecast reflects these conditions,  as
well as the normal conservative order patterns at year-end."

         Mr. McAninch  concluded:  "As we look to 2008, we remain as positive as
ever about the prospects within each of our end markets. We expect aerospace and
power  generation  demand to remain very strong for the next several years.  The
high  price of oil would  appear to bode well for  petrochemical  demand and the
heavy equipment market should continue to benefit from global growth. We plan to
make further capital investments that will enable us to capitalize on our market
opportunities, better serve our customers and drive our growth to new levels."

SEGMENT REVIEW
- --------------
         In the third quarter of 2007, the UNIVERSAL  STAINLESS & ALLOY PRODUCTS
SEGMENT  had  sales of $55.9  million  and  operating  income  of $4.2  million,
yielding an operating  margin of 8%. This  included a charge of $772,000 for the
aforementioned LCM reserve  attributable to the segment. In the third quarter of
2006, sales were $47.2 million and operating  income was $4.1 million,  or 9% of
sales.  In the second  quarter of 2007,  sales were $55.1  million and operating
income was $5.8  million,  or 11% of sales.  This included $1.3 million of costs
related to a legal  settlement and a portion of an inventory  adjustment  mainly
due to increased LCM reserves resulting from a sharp decline in nickel prices at
the end of the second quarter.

         The 19% increase in sales from the 2006 third  quarter  reflected a 30%
increase  in sales to  forgers,  a 25%  increase in sales of tool steel plate to
service centers, and an 82% increase in sales of special shapes to OEMs. It also
included a 30%  increase in  shipments  to the Dunkirk  operation.  Results were
aided by the addition of a seventh vacuum-arc remelt (VAR) furnace, which became
operational  in  January of 2007,  and by  surcharges  because of higher  nickel
prices at the beginning of the quarter.  Changes in the price of nickel affected
operating margin  comparisons with both the third quarter of 2006 and the second
quarter of 2007.  There was also a shift in product mix compared with the second
quarter  of 2007,  with  sales of reroll  products  up 18%,  while  sales of bar
products to service centers were down 27%.





USAP REPORTS RESULTS FOR 2007 THIRD QUARTER                           - PAGE 3 -

         The DUNKIRK SPECIALTY STEEL SEGMENT reported sales of $21.3 million and
operating income of $3.0 million for the third quarter of 2007,  resulting in an
operating   margin  of  14%.  The  operating  income  included  the  LCM  charge
attributable to the segment totaling $635,000, which was more than offset by the
estimated  $1.5  million  FIFO  benefit  from the timing of  surcharges  and the
changing price of nickel. In the third quarter of 2006, sales were $19.8 million
and  operating  income  was $3.8  million,  or 19% of  sales,  and  included  an
estimated  FIFO benefit of $0.5 million.  In the second  quarter of 2007,  sales
were also $21.3  million,  while  operating  income was $3.7 million,  or 17% of
sales,  and included  $492,000 of costs related to the second quarter  inventory
adjustment  attributable to the segment offset by an estimated $1.2 million FIFO
benefit.

         Dunkirk's 7% increase in sales over the 2006 third  quarter  included a
27% increase in sales to service centers mainly of bar products, which more than
offset lower sales of rod/wire  products to redrawers

         THE COMPANY  NOTED THAT IT IS CURRENTLY  NEGOTIATING  A NEW  COLLECTIVE
BARGAINING  AGREEMENT THAT COVERS THE HOURLY EMPLOYEES AT ITS DUNKIRK  FACILITY.
THE CURRENT AGREEMENT EXPIRES ON OCTOBER 31, 2007.

BUSINESS OUTLOOK
- ----------------
The following statements are based on the Company's current expectations.  These
statements are forward-looking, and actual results may differ materially.

         The Company  estimates  that fourth  quarter 2007 sales will range from
$45 to $50  million and that  diluted  EPS will range from $0.60 to $0.65.  This
compares with sales of $55.8 million and adjusted  diluted EPS of $0.94,  in the
fourth quarter of 2006.

         The following factors were considered in developing these estimates:

o    The Company's total backlog at  September 30, 2007  was  approximately  $88
     million  compared to $103 million at June 30, 2007,  mainly  reflecting the
     reduced  order levels from  service  centers and the effect of lower nickel
     costs on sales prices.  These factors also led to lower inventory levels in
     the third  quarter of 2007,  which had the effect of  increasing  cash flow
     from  operations  to a record  $15.4  million and free cash flow (cash from
     operations  minus capital  expenditures)  to $11.8  million,  equivalent to
     $1.75 per diluted share.

o    The EPS  forecast  for the fourth  quarter of 2007 does not assume any FIFO
     benefit due to the decline in the market value of nickel.  The FIFO benefit
     in the fourth quarter of 2006 was approximately $1.1 million, equivalent to
     $0.11 per diluted share.

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $19 million in the fourth quarter of 2007.






USAP REPORTS RESULTS FOR 2007 THIRD QUARTER                           - PAGE 4 -

WEBCAST
- -------
         A simultaneous  Webcast of the Company's conference call discussing the
third quarter of 2007 and the fourth  quarter  outlook,  scheduled at 10:00 a.m.
(Eastern)   today,   will   be   available   on   the   Company's   website   at
www.univstainless.com,  and  thereafter  archived  on the  website.  A telephone
replay  of the  conference  call  will be  available  beginning  at  12:00  noon
(Eastern)  today and  continuing  through  October  30th.  It can be accessed by
dialing 706-645-9291, passcode 19618885. 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 rerollers,  forgers,
service  centers,  original  equipment  manufacturers  and wire redrawers.  More
information is available at www.univstainless.com.

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 RECEIPT, PRICING AND TIMING OF FUTURE CUSTOMER ORDERS, RISKS
ASSOCIATED  WITH  SIGNIFICANT  FLUCTUATIONS  THAT MAY OCCUR IN RAW  MATERIAL AND
ENERGY  PRICES,  RISKS  ASSOCIATED  WITH THE  MANUFACTURING  PROCESS,  LABOR AND
PRODUCTION  YIELDS,  RISKS RELATED TO PROPERTY,  PLANT AND EQUIPMENT,  AND RISKS
RELATED TO THE ULTIMATE OUTCOME OF THE COMPANY'S  CURRENT AND FUTURE  LITIGATION
AND REGULATORY MATTERS.  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.


                          - FINANCIAL TABLES FOLLOW -






                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.
                              FINANCIAL HIGHLIGHTS
              (Dollars in thousands, except per share information)
                                   (Unaudited)

                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                                                 

                                               For the Quarter Ended           For the Nine-Months Ended
                                                       September 30,                     September 30,
                                                  2007           2006              2007           2006
                                                  ----           ----              ----           ----
     NET SALES
Stainless steel                            $    45,510     $   41,726       $  130,208       $   110,159
Tool steel                                       7,281          5,408           20,822            18,645
High-strength low alloy steel                    6,006          4,529           19,812            10,322
High-temperature alloy steel                     2,637          2,932            7,737             7,045
Conversion services                                446            461            1,427             1,694
Other                                              128             54              297               201
                                             ---------      ---------        ----------        ---------
    Total net sales                             62,008         55,110          180,303           148,066
Cost of products sold                           50,875         42,910          143,337           116,721
Selling and administrative expenses              2,990          3,038            8,951             8,173
                                             ---------      ---------        ---------         ---------
    Operating income                             8,143          9,162           28,015            23,172
Interest expense                                  (181)          (275)            (603)             (810)
Other income                                        26              2               36                 6
                                            ----------      ---------        ----------        ---------
    Income before taxes                          7,988          8,889           27,448            22,368
Income tax provision                             2,521          3,200            9,332             8,052
                                            ----------      ---------        ---------         ---------
    Net income                             $     5,467    $     5,689      $    18,116       $     14,316
                                             =========      =========        =========         =========
Earnings per share - Basic                 $      0.82    $      0.88      $      2.73       $      2.23
                                             =========      =========        =========         =========
Earnings per share - Diluted               $      0.81    $      0.86      $      2.67              2.17
                                             =========      =========        =========       $ =========

Weighted average shares of
Common Stock outstanding
    Basic                                    6,656,753      6,443,570        6,640,238         6,429,089
    Diluted                                  6,783,147      6,615,719        6,772,963         6,597,185

- ---------------------------------------------------------------------------------------------------------
NOTE: 2006 results have been adjusted to reflect the  retrospective  application
of the January 1, 2007 change in accounting for major maintenance  expenses from
the accrue-in-advance  method to the deferral method in accordance with the FASB
Staff Position entitled  "Accounting for Planned Major Maintenance  Activities,"
issued in September  2006.  The effect of the change in accounting is summarized
below:

                                                For the Quarter Ended          For the Nine-Months Ended
                                                  September 30, 2006              September 30, 2006
                                            As Reported    As Adjusted       As Reported      As Adjusted
                                            -----------    -----------       -----------      -----------
Operating income:
    Universal Stainless & Alloy
       Products Segment                    $     4,047    $     4,097      $    14,840       $    15,029
    Dunkirk Specialty Steel Segment              3,811          3,763            7,535             7,549
    Intersegment elimination                     1,302          1,302              594               594
                                            ----------      ---------        ---------        ----------
                                            $    9,160      $   9,162      $    22,969       $    23,172
                                            ==========      =========        =========        ==========


Net income                                 $     5,688    $     5,689      $    14,186       $    14,316
                                            ==========      =========        =========        ==========
Diluted earnings per share                 $      0.86    $     0.86       $      2.15    $         2.17
                                            ==========      =========        =========        ==========







                                                                                      


                                             BUSINESS SEGMENT RESULTS

UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT
                                                For the Quarter Ended          For the Nine-Months Ended
                                                      September 30,                    September 30,
                                                  2007           2006            2007              2006
                                                  ----           ----            ----              ----
     NET SALES
Stainless steel                            $    31,211     $   28,342       $   87,011      $     74,353
Tool steel                                       6,748          4,852           19,018            17,466
High-strength low alloy steel                    2,560          2,107           10,382             5,036
High-temperature alloy steel                     1,207            931            3,353             2,690
Conversion services                                305            321              957             1,243
Other                                              107             39              229               151
                                             ---------       --------        ---------        ----------
                                                42,138         36,592          120,950           100,939
Intersegment                                    13,797         10,599           38,244            31,089
                                             ---------       --------        ---------        ----------
    Total net sales                             55,935         47,191          159,194           132,028
Material cost of sales                          32,170         24,055           83,085            61,809
Operation cost of sales                         17,506         16,915           52,556            49,511
Selling and administrative expenses              2,022          2,124            6,311             5,679
                                             ---------       --------        ---------        ----------
    Operating income                       $     4,237    $     4,097      $    17,242      $     15,029
                                             =========       ========        =========        ==========

DUNKIRK SPECIALTY STEEL SEGMENT
                                                For the Quarter Ended          For the Nine-Months Ended
                                                      September 30,                      September 30,
                                                  2007           2006            2007              2006
                                                  ----           ----            ----              ----
     NET SALES
Stainless steel                            $    14,299    $    13,384      $    43,197      $     35,806
Tool steel                                         533            556            1,804             1,179
High-strength low alloy steel                    3,446          2,422            9,430             5,286
High-temperature alloy steel                     1,430          2,001            4,384             4,355
Conversion services                                141            140              470               451
Other                                               21             15               68                50
                                             ---------       --------        ---------        ----------
                                                19,870         18,518           59,353            47,127
Intersegment                                     1,398          1,317            3,676             2,874
                                             ---------       --------        ---------        ----------
    Total net sales                             21,268         19,835           63,029            50,001
Material cost of sales                          13,130         10,847           36,374            27,756
Operation cost of sales                          4,145          4,311           13,451            12,202
Selling and administrative expenses                968            914            2,640             2,494
                                             ---------       --------        ---------        ----------
    Operating income                       $     3,025    $     3,763      $    10,564      $      7,549
                                             =========       ========        =========        ==========










                                                                                     

                                            MARKET SEGMENT INFORMATION
                                                For the Quarter Ended          For the Nine-Months Ended
                                                       September 30,                   September 30,
                                                  2007           2006            2007              2006
                                                  ----           ----            ----              ----
     NET SALES
Service centers                            $    31,451     $   26,394       $    93,154      $     75,750
Forgers                                         13,852         10,614            40,170            25,035
Rerollers                                       10,199          9,856            26,049            25,080
Original equipment manufacturers                 4,452          4,421            13,869            13,976
Wire redrawers                                   1,424          3,310             5,337             6,330
Conversion services                                446            461             1,427             1,694
Other                                              184             54               297               201
                                             ---------       --------        ----------        ----------
    Total net sales                        $    62,008     $   55,110       $   180,303       $   148,066
                                             =========       ========        ==========        ==========
Tons shipped                                    11,372         13,636            33,856            38,421
                                             =========       ========        ==========        ==========

                                                CONSOLIDATED BALANCE SHEET

                                                        September 30,         December 31,
                                                            2007                  2006
                                                            ----                  ----
     ASSETS
Cash                                                       $    8,130       $     2,909
Accounts receivable, net                                       39,285            33,308
Inventory                                                      62,949            66,019
Deferred taxes                                                  3,004             1,544
Other current assets                                            1,928             1,606
                                                             --------        ----------
    Total current assets                                      115,296           105,386
Property, plant & equipment, net                               52,888            49,251
Other assets                                                      629               584
                                                             --------        ----------
    Total assets                                           $  168,813       $   155,221
                                                             ========        ==========
     LIABILITIES AND STOCKHOLDERS' EQUITY
Trade accounts payable                                     $   13,675       $    13,123
Outstanding checks in excess of bank balance                    3,791             3,427
Accrued employment costs                                        5,893             4,121
Current portion of long-term debt                               2,380             2,364
Other current liabilities                                       1,479             1,902
                                                             --------        ----------
    Total current liabilities                                  27,218            24,937
Bank revolver                                                       -             8,392
Long-term debt                                                  7,049             8,836
Deferred taxes                                                  9,493             8,402
                                                             --------        ----------
    Total liabilities                                          43,760            50,567
Stockholders' equity                                          125,053           104,654
                                                           ----------        ----------
    Total liabilities and stockholders' equity        $        168,813      $   155,221
                                                           ============      ==========








                                                                          

                    CONSOLIDATED STATEMENT OF CASH FLOW DATA
                  For the Nine-month Period Ended September 30,

                                                               2007               2006
                                                               ----               ----
Cash flows provided by operating activities:
  Net income                                             $    18,116     $       14,316
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                            2,764              2,460
      Deferred tax decrease                                     (448)              (806)
      Stock based compensation expense                           332                193
      Excess tax benefits from share-based
         payment arrangements                                   (976)              (179)
  Changes in assets and liabilities:
      Accounts receivable, net                                (5,977)            (9,821)
      Inventory                                                3,070            (12,057)
      Trade accounts payable                                     552              5,766
      Deferred revenue                                           207              2,498
      Accrued employment costs                                 1,772              1,961
      Other, net                                                  86              1,177
                                                           ---------       -------------
Cash flow provided by operating activities                    19,498               5,508
                                                           ---------       -------------
Cash flow used in investing activities:
  Capital expenditures                                        (6,429)             (5,587)
                                                           ---------       -------------
Cash flow used in investing activities                        (6,429)             (5,587)
                                                           ---------       -------------
Cash flows used in financing activities:
  Revolving credit net repayments                             (8,392)             1,036
  Long-term debt repayments                                   (1,771)              (914)
  Net change in outstanding checks in excess
    of bank balance                                              364               (554)
  Proceeds from issuance of common stock                         975                326
  Excess tax benefits from share-based payment
arrangements                                                     976                179
                                                           ---------       ------------
Cash flow (used in) provided by financing activities          (7,848)                73
                                                           ---------       ------------
  Net cash flow                                          $     5,221     $           (6)
                                                           =========       =============