|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 236.61 USD | +0.40% |
|
+4.06% | +45.06% |
| 07-15 | Barclays Adjusts Price Target on Nucor to $272 From $270, Maintains Overweight Rating | MT |
| 07-10 | Holtec Nuclear Corporation files for US IPO amid surging power demand | RE |
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 | 53,886 | - | - |
| Change | - | 8.79% | 26.53% | -35.95% | 36.21% | 44.35% | - | - |
| Enterprise Value (EV) 1 | 34,150 | 35,649 | 42,497 | 30,216 | 41,751 | 57,231 | 55,179 | 52,279 |
| Change | - | 4.39% | 19.21% | -28.9% | 38.18% | 37.08% | -3.59% | -5.25% |
| P/E | 4.93x | 4.58x | 9.67x | 13.8x | 21.7x | 13.9x | 13.4x | 13.3x |
| PBR | 2.39x | 1.81x | 2.04x | 1.35x | 1.8x | 2.31x | 2.05x | 1.78x |
| PEG | - | 0.2x | -0.3x | -0.3x | -2x | 0x | 3.45x | 29.24x |
| Capitalization / Revenue | 0.85x | 0.81x | 1.23x | 0.89x | 1.15x | 1.39x | 1.36x | 1.35x |
| EV / Revenue | 0.94x | 0.86x | 1.22x | 0.98x | 1.28x | 1.48x | 1.39x | 1.31x |
| EV / EBITDA | 3.34x | 3.11x | 5.73x | 6.92x | 10x | 8.15x | 7.61x | 7.54x |
| EV / EBIT | 3.65x | 3.42x | 6.81x | 10.5x | 15.9x | 10.6x | 9.87x | 9.44x |
| EV / FCF | 7.41x | 4.39x | 8.68x | 37.5x | -222x | 19.9x | 13x | 10.7x |
| FCF Yield | 13.5% | 22.8% | 11.5% | 2.67% | -0.45% | 5.03% | 7.68% | 9.33% |
| 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% | 0.95% | 0.97% | 0.98% |
| EPS 2 | 23.16 | 28.79 | 18 | 8.46 | 7.52 | 17.01 | 17.67 | 17.75 |
| Distribution rate | 7.41% | 6.98% | 11.5% | 25.7% | 29.4% | 13.2% | 12.9% | 13.1% |
| Net sales 1 | 36,484 | 41,512 | 34,714 | 30,734 | 32,494 | 38,732 | 39,645 | 39,844 |
| EBITDA 1 | 10,224 | 11,477 | 7,411 | 4,365 | 4,174 | 7,026 | 7,253 | 6,934 |
| EBIT 1 | 9,360 | 10,415 | 6,243 | 2,872 | 2,627 | 5,419 | 5,590 | 5,536 |
| Net income 1 | 6,827 | 7,607 | 4,525 | 2,027 | 1,744 | 3,836 | 3,902 | 3,866 |
| Net Debt 1 | 3,067 | 1,834 | -288.6 | 2,811 | 4,422 | 3,345 | 1,293 | -1,606 |
| Reference price 2 | 114.15 | 131.81 | 174.04 | 116.71 | 163.11 | 236.61 | 236.61 | 236.61 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.91x | 1.48x | 8.15x | 0.95% | 53.89B | |
| 14.49x | 0.87x | 7.03x | 0.94% | 50.5B | |
| 14.46x | 1.63x | 9.45x | 0.9% | 33.96B | |
| 53.39x | 8.93x | 32.93x | 0.14% | 27.71B | |
| 12.48x | 1.19x | 6.99x | 2.26% | 24.1B | |
| 10.59x | 0.68x | 6.36x | 4.12% | 18.85B | |
| 13.23x | 0.54x | 4.52x | 3.14% | 15.76B | |
| 14.77x | 4.34x | 11.1x | 0.06% | 10.91B | |
| 13.6x | 0.89x | 6.71x | 2.86% | 10.28B | |
| 12.2x | 0.57x | 5.09x | 2.52% | 8.79B | |
| Average | 17.31x | 2.11x | 9.83x | 1.79% | 25.47B | |
| Weighted average by Cap. | 17.94x | 2.11x | 10.29x | 1.44% |
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
- Stock Market
- Stocks
- NUE Stock
- Valuation Nucor Corporation
Select your edition
All financial news and data tailored to specific country editions
