|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 222.55 USD | -1.82% |
|
+1.58% | +37.47% |
| 07-08 | BofA Securities Adjusts Price Target on Nucor to $280 From $290, Maintains Buy Rating | MT |
| 07-08 | BNP Paribas Adjusts Price Target on Nucor to $274 From $248 | MT |
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 | 51,624 | - | - |
| Change | - | 8.79% | 26.53% | -35.95% | 36.21% | 38.29% | - | - |
| Enterprise Value (EV) 1 | 34,150 | 35,649 | 42,497 | 30,216 | 41,751 | 55,107 | 53,255 | 50,965 |
| Change | - | 4.39% | 19.21% | -28.9% | 38.18% | 31.99% | -3.36% | -4.3% |
| P/E | 4.93x | 4.58x | 9.67x | 13.8x | 21.7x | 13.6x | 13.2x | 13.5x |
| PBR | 2.39x | 1.81x | 2.04x | 1.35x | 1.8x | 2.21x | 1.97x | 1.7x |
| PEG | - | 0.2x | -0.3x | -0.3x | -2x | 0x | 4.36x | -7.56x |
| Capitalization / Revenue | 0.85x | 0.81x | 1.23x | 0.89x | 1.15x | 1.33x | 1.31x | 1.3x |
| EV / Revenue | 0.94x | 0.86x | 1.22x | 0.98x | 1.28x | 1.42x | 1.35x | 1.28x |
| EV / EBITDA | 3.34x | 3.11x | 5.73x | 6.92x | 10x | 7.89x | 7.38x | 7.33x |
| EV / EBIT | 3.65x | 3.42x | 6.81x | 10.5x | 15.9x | 10.1x | 9.76x | 9.51x |
| EV / FCF | 7.41x | 4.39x | 8.68x | 37.5x | -222x | 19.6x | 12.8x | 10.6x |
| FCF Yield | 13.5% | 22.8% | 11.5% | 2.67% | -0.45% | 5.11% | 7.81% | 9.39% |
| 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% | 0.99% | 1.01% | 1.03% |
| EPS 2 | 23.16 | 28.79 | 18 | 8.46 | 7.52 | 16.65 | 17.15 | 16.85 |
| Distribution rate | 7.41% | 6.98% | 11.5% | 25.7% | 29.4% | 13.5% | 13.3% | 13.8% |
| Net sales 1 | 36,484 | 41,512 | 34,714 | 30,734 | 32,494 | 38,762 | 39,443 | 39,666 |
| EBITDA 1 | 10,224 | 11,477 | 7,411 | 4,365 | 4,174 | 6,983 | 7,215 | 6,950 |
| EBIT 1 | 9,360 | 10,415 | 6,243 | 2,872 | 2,627 | 5,476 | 5,454 | 5,358 |
| Net income 1 | 6,827 | 7,607 | 4,525 | 2,027 | 1,744 | 3,851 | 3,851 | 3,630 |
| Net Debt 1 | 3,067 | 1,834 | -288.6 | 2,811 | 4,422 | 3,482 | 1,631 | -658.8 |
| Reference price 2 | 114.15 | 131.81 | 174.04 | 116.71 | 163.11 | 226.68 | 226.68 | 226.68 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.62x | 1.42x | 7.89x | 0.99% | 51.62B | |
| 13.46x | 0.81x | 6.52x | 1.02% | 46.51B | |
| 14.21x | 1.58x | 9.31x | 0.93% | 32.99B | |
| 56.39x | 9.4x | 34.69x | 0.14% | 29.2B | |
| 12.45x | 1.19x | 6.98x | 2.24% | 24.52B | |
| 8.79x | 0.65x | 5.85x | 4.41% | 17.86B | |
| 12.55x | 0.53x | 5.1x | 3.22% | 15.14B | |
| 15.31x | 3.94x | 10.29x | 0.07% | 10.15B | |
| 12.92x | 0.83x | 6.29x | 3.03% | 9.47B | |
| Average | 17.74x | 2.26x | 10.32x | 1.78% | 26.39B | |
| Weighted average by Cap. | 18.42x | 2.25x | 10.73x | 1.45% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
