Valuation Steel Dynamics, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:39:35 2026-06-30 EDT			5-day change	1st Jan Change
202.45 ^EUR	-6.32%		-4.76%	+41.50%

06-24	KeyBanc Raises Price Target on Steel Dynamics to $262 From $241, Keeps Overweight Rating	MT
06-22	Morgan Stanley Adjusts PT on Steel Dynamics to $270 From $227, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,318	17,153	19,111	17,367	24,746	33,778	-	-
Change	-	39.26%	11.41%	-9.13%	42.49%	36.5%	-	-
Enterprise Value (EV) ¹	14,180	17,967	20,059	19,860	28,118	36,396	34,631	32,034
Change	-	26.71%	11.64%	-0.99%	41.58%	29.44%	-4.85%	-7.5%
P/E	3.99x	4.67x	8.07x	11.6x	21.2x	14.5x	12.9x	12.8x
PBR	2.02x	2.2x	2.13x	1.99x	2.81x	3.2x	2.68x	2.14x
PEG	-	0.1x	-0.3x	-0.4x	-1.1x	0x	1x	14.26x
Capitalization / Revenue	0.67x	0.77x	1.02x	0.99x	1.36x	1.5x	1.45x	1.44x
EV / Revenue	0.77x	0.81x	1.07x	1.13x	1.55x	1.61x	1.49x	1.37x
EV / EBITDA	3.05x	3.28x	5.48x	7.96x	13.1x	9.44x	7.94x	7.88x
EV / EBIT	3.3x	3.53x	6.37x	10.2x	19.1x	11.6x	9.95x	9.68x
EV / FCF	11.8x	5.06x	10.8x	-845x	56.1x	17.5x	11.5x	10.1x
FCF Yield	8.45%	19.8%	9.28%	-0.12%	1.78%	5.7%	8.72%	9.88%
Dividend per Share ²	1.04	1.36	1.7	1.84	2	2.12	2.242	2.305
Rate of return	1.68%	1.39%	1.44%	1.61%	1.18%	0.91%	0.96%	0.98%
EPS ²	15.56	20.92	14.64	9.84	7.99	16.14	18.16	18.32
Distribution rate	6.68%	6.5%	11.6%	18.7%	25%	13.1%	12.3%	12.6%
Net sales ¹	18,409	22,261	18,795	17,540	18,177	22,575	23,238	23,416
EBITDA ¹	4,649	5,476	3,663	2,494	2,151	3,856	4,362	4,065
EBIT ¹	4,301	5,092	3,151	1,943	1,476	3,131	3,482	3,309
Net income ¹	3,214	3,863	2,451	1,537	1,186	2,362	2,632	2,642
Net Debt ¹	1,862	813.9	949	2,494	3,372	2,619	853	-1,744
Reference price ²	62.07	97.70	118.10	114.07	169.45	234.22	234.22	234.22
Nbr of stocks (in thousands)	198,451	175,571	161,816	152,245	146,035	144,213	-	-
Announcement Date	1/24/22	1/25/23	1/23/24	1/22/25	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	13.82x	1.44x	8x	0.98%	52.06B
ARCELORMITTAL	12.68x	0.78x	6.21x	1.06%	44.77B
CARPENTER TECHNOLOGY CORPORATION	58.27x	9.71x	35.83x	0.13%	30.16B
TATA STEEL LIMITED	12.69x	1.2x	7.03x	2.21%	25.03B
NIPPON STEEL CORPORATION	-66.57x	0.75x	7.57x	4.39%	17.62B
POSCO HOLDINGS INC.	13.27x	0.56x	5.22x	2.97%	16.24B
LLOYDS METALS AND ENERGY LIMITED	14.41x	4.26x	11.07x	0.06%	10.75B
SSAB AB	12.31x	0.8x	6.02x	3.15%	9.13B
Average	8.86x	2.44x	10.87x	1.87%	25.72B
Weighted average by Cap.	12.99x	2.47x	11.39x	1.52%