Valuation Nucor Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-31 EDT			5-day change	1st Jan Change
257.29 ^USD	+0.10%		+3.93%	+57.74%

07-29	BNP Paribas Adjusts Nucor Price Target to $300 From $274, Maintains Outperform Rating	MT
07-29	Goldman Sachs Adjusts Price Target on Nucor to $303 From $275, Maintains Buy Rating	MT

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	58,595	-	-
Change	-	8.79%	26.53%	-35.95%	36.21%	56.97%	-	-
Enterprise Value (EV) ¹	34,150	35,649	42,497	30,216	41,751	62,198	59,581	56,090
Change	-	4.39%	19.21%	-28.9%	38.18%	48.97%	-4.21%	-5.86%
P/E	4.93x	4.58x	9.67x	13.8x	21.7x	14.1x	14.1x	13.9x
PBR	2.39x	1.81x	2.04x	1.35x	1.8x	2.44x	2.17x	1.88x
PEG	-	0.2x	-0.3x	-0.3x	-2x	0x	48.53x	10.86x
Capitalization / Revenue	0.85x	0.81x	1.23x	0.89x	1.15x	1.46x	1.44x	1.44x
EV / Revenue	0.94x	0.86x	1.22x	0.98x	1.28x	1.55x	1.46x	1.38x
EV / EBITDA	3.34x	3.11x	5.73x	6.92x	10x	8.21x	7.96x	7.87x
EV / EBIT	3.65x	3.42x	6.81x	10.5x	15.9x	10.2x	10.1x	9.7x
EV / FCF	7.41x	4.39x	8.68x	37.5x	-222x	19.3x	12.9x	10.8x
FCF Yield	13.5%	22.8%	11.5%	2.67%	-0.45%	5.19%	7.77%	9.22%
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%	0.87%	0.89%	0.91%
EPS ²	23.16	28.79	18	8.46	7.52	18.23	18.29	18.52
Distribution rate	7.41%	6.98%	11.5%	25.7%	29.4%	12.3%	12.5%	12.6%
Net sales ¹	36,484	41,512	34,714	30,734	32,494	40,202	40,813	40,680
EBITDA ¹	10,224	11,477	7,411	4,365	4,174	7,576	7,481	7,127
EBIT ¹	9,360	10,415	6,243	2,872	2,627	6,072	5,911	5,783
Net income ¹	6,827	7,607	4,525	2,027	1,744	4,154	4,089	4,065
Net Debt ¹	3,067	1,834	-288.6	2,811	4,422	3,603	985.5	-2,506
Reference price ²	114.15	131.81	174.04	116.71	163.11	257.29	257.29	257.29
Nbr of stocks (in thousands)	272,299	256,544	245,839	234,813	228,859	227,741	-	-
Announcement Date	1/27/22	1/26/23	1/29/24	1/27/25	1/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NUCOR CORPORATION	14.11x	1.55x	8.21x	0.87%	58.6B
ARCELORMITTAL	15.59x	0.91x	7.37x	0.89%	53.18B
STEEL DYNAMICS, INC.	15.24x	1.63x	9.72x	0.84%	36.01B
CARPENTER TECHNOLOGY CORPORATION	49.74x	8.32x	30.71x	0.15%	25.82B
TATA STEEL LIMITED	13.3x	1.2x	7.13x	2.26%	24.82B
NIPPON STEEL CORPORATION	12.37x	0.71x	6.6x	3.71%	21.3B
POSCO HOLDINGS INC.	12.6x	0.54x	5.21x	3.17%	16.44B
LLOYDS METALS AND ENERGY LIMITED	16.17x	4.69x	11.61x	0.05%	12.05B
SSAB AB	13.59x	0.89x	6.76x	2.9%	10.46B
GERDAU S.A.	9.34x	0.77x	4.28x	2.9%	9.17B
Average	17.21x	2.12x	9.76x	1.78%	26.79B
Weighted average by Cap.	17.59x	2.01x	9.96x	1.41%