Company Valuation: Nucor Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,083 33,815 42,786 27,405 37,329 60,154 - -
Change - 8.79% 26.53% -35.95% 36.21% 61.14% - -
Enterprise Value (EV) 1 34,150 35,649 42,497 30,216 41,751 63,750 60,915 57,648
Change - 4.39% 19.21% -28.9% 38.18% 52.69% -4.45% -5.36%
P/E 4.93x 4.58x 9.67x 13.8x 21.7x 14.1x 14x 14.7x
PBR 2.39x 1.81x 2.04x 1.35x 1.8x 2.51x 2.23x 1.93x
PEG - 0.2x -0.3x -0.3x -2x 0x 14.81x -3.27x
Capitalization / Revenue 0.85x 0.81x 1.23x 0.89x 1.15x 1.49x 1.47x 1.48x
EV / Revenue 0.94x 0.86x 1.22x 0.98x 1.28x 1.58x 1.49x 1.42x
EV / EBITDA 3.34x 3.11x 5.73x 6.92x 10x 8.11x 7.88x 7.97x
EV / EBIT 3.65x 3.42x 6.81x 10.5x 15.9x 10.2x 10x 9.98x
EV / FCF 7.41x 4.39x 8.68x 37.5x -222x 19.2x 12.5x 11.3x
FCF Yield 13.5% 22.8% 11.5% 2.67% -0.45% 5.21% 7.98% 8.84%
Dividend per Share 2 1.715 2.01 2.07 2.17 2.21 2.244 2.283 2.329
Rate of return 1.5% 1.52% 1.19% 1.86% 1.35% 0.85% 0.86% 0.88%
EPS 2 23.16 28.79 18 8.46 7.52 18.76 18.94 18.09
Distribution rate 7.41% 6.98% 11.5% 25.7% 29.4% 12% 12.1% 12.9%
Net sales 1 36,484 41,512 34,714 30,734 32,494 40,468 40,915 40,740
EBITDA 1 10,224 11,477 7,411 4,365 4,174 7,862 7,726 7,234
EBIT 1 9,360 10,415 6,243 2,872 2,627 6,224 6,079 5,778
Net income 1 6,827 7,607 4,525 2,027 1,744 4,337 4,280 4,001
Net Debt 1 3,067 1,834 -288.6 2,811 4,422 3,596 761.7 -2,506
Reference price 2 114.15 131.81 174.04 116.71 163.11 265.14 265.14 265.14
Nbr of stocks (in thousands) 272,299 256,544 245,839 234,813 228,859 226,876 - -
Announcement Date 27/1/22 26/1/23 29/1/24 27/1/25 26/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.13x1.58x8.11x0.85% 60.15B
17.03x0.96x7.79x0.83% 56.74B
14.05x1.57x9.04x0.86% 35.17B
13.46x1.19x7.19x2.23% 24.51B
12.46x0.78x6.99x3.43% 23.57B
30.33x5.81x19.76x0.2% 20.16B
11.91x0.56x5.44x3.01% 17.88B
-21.64x0.16x3.61x0.96% 11.14B
14.68x0.98x7.39x2.61% 11.09B
Average 11.82x 1.51x 8.37x 1.67% 28.93B
Weighted average by Cap. 14.13x 1.50x 8.47x 1.39%

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

  1. Stock Market
  2. Stocks
  3. NUE Stock
  4. NUE Stock
  5. Valuation Nucor Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!