|
Real-time Estimate
Cboe BZX
18:54:24 20/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 260.35 USD | -0.15% |
|
+1.57% | +58.04% |
| 10-19 | Cleveland-Cliffs Swings to Higher-Than-Expected Quarterly Earnings, Projects Core Profit Growth | MT |
| 10-19 | Barclays Adjusts Price Target on Nucor to $306 From $295 | 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 | 59,153 | - | - |
| Change | - | 8.79% | 26.53% | -35.95% | 36.21% | 58.46% | - | - |
| Enterprise Value (EV) 1 | 34,150 | 35,649 | 42,497 | 30,216 | 41,751 | 62,675 | 59,865 | 56,744 |
| Change | - | 4.39% | 19.21% | -28.9% | 38.18% | 50.12% | -4.48% | -5.21% |
| P/E | 4.93x | 4.58x | 9.67x | 13.8x | 21.7x | 13.8x | 13.2x | 13.7x |
| PBR | 2.39x | 1.81x | 2.04x | 1.35x | 1.8x | 2.5x | 2.21x | 1.91x |
| PEG | - | 0.2x | -0.3x | -0.3x | -2x | 0x | 3.06x | -3.6x |
| Capitalization / Revenue | 0.85x | 0.81x | 1.23x | 0.89x | 1.15x | 1.46x | 1.42x | 1.43x |
| EV / Revenue | 0.94x | 0.86x | 1.22x | 0.98x | 1.28x | 1.55x | 1.44x | 1.37x |
| EV / EBITDA | 3.34x | 3.11x | 5.73x | 6.92x | 10x | 7.96x | 7.4x | 8.14x |
| EV / EBIT | 3.65x | 3.42x | 6.81x | 10.5x | 15.9x | 10.2x | 9.42x | 10.2x |
| EV / FCF | 7.41x | 4.39x | 8.68x | 37.5x | -222x | 18.9x | 12x | 11.8x |
| FCF Yield | 13.5% | 22.8% | 11.5% | 2.67% | -0.45% | 5.3% | 8.36% | 8.49% |
| Dividend per Share 2 | 1.715 | 2.01 | 2.07 | 2.17 | 2.21 | 2.244 | 2.286 | 2.328 |
| Rate of return | 1.5% | 1.52% | 1.19% | 1.86% | 1.35% | 0.86% | 0.88% | 0.89% |
| EPS 2 | 23.16 | 28.79 | 18 | 8.46 | 7.52 | 18.92 | 19.73 | 18.98 |
| Distribution rate | 7.41% | 6.98% | 11.5% | 25.7% | 29.4% | 11.9% | 11.6% | 12.3% |
| Net sales 1 | 36,484 | 41,512 | 34,714 | 30,734 | 32,494 | 40,520 | 41,587 | 41,281 |
| EBITDA 1 | 10,224 | 11,477 | 7,411 | 4,365 | 4,174 | 7,878 | 8,086 | 6,970 |
| EBIT 1 | 9,360 | 10,415 | 6,243 | 2,872 | 2,627 | 6,132 | 6,355 | 5,553 |
| Net income 1 | 6,827 | 7,607 | 4,525 | 2,027 | 1,744 | 4,428 | 4,407 | 4,152 |
| Net Debt 1 | 3,067 | 1,834 | -288.6 | 2,811 | 4,422 | 3,522 | 711.8 | -2,409 |
| Reference price 2 | 114.15 | 131.81 | 174.04 | 116.71 | 163.11 | 260.73 | 260.73 | 260.73 |
| Nbr of stocks (in thousands) | 272,299 | 256,544 | 245,839 | 234,813 | 228,859 | 226,876 | - | - |
| Announcement Date | 1/27/22 A | 1/26/23 A | 1/29/24 A | 1/27/25 A | 1/26/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.78x | 1.55x | 7.96x | 0.86% | 59.15B | |
| 8.2x | 1.75x | 4.61x | 7.82% | 55.86B | |
| 19.7x | 0.83x | 6.97x | 0.96% | 47.81B | |
| 14.34x | 1.58x | 9.04x | 0.86% | 35.14B | |
| 15.27x | 2.28x | 5.58x | 4% | 32.77B | |
| 19.62x | 1.76x | 9.7x | 0.61% | 31.83B | |
| 12.21x | 1.12x | 6.75x | 2.43% | 22.9B | |
| 11.53x | 0.75x | 6.67x | 3.7% | 21.47B | |
| 17.41x | 1.27x | 11.54x | 1.19% | 21.22B | |
| 14.08x | 0.48x | 4.87x | 4.31% | 19.84B | |
| Average | 14.61x | 1.34x | 7.37x | 2.68% | 34.8B | |
| Weighted average by Cap. | 14.42x | 1.42x | 7.21x | 2.76% |
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
