|
Real-time Estimate
Cboe BZX
18:46:18 13/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 262.23 USD | -0.36% |
|
+0.45% | +55.01% |
| 08-10 | UBS Adjusts Steel Dynamics Price Target to $276 From $165, Maintains Neutral Rating | MT |
| 08-04 | Steel Dynamics, Inc. Announces CEO Changes, Effective January 1, 2027 | CI |
Company Valuation: Steel Dynamics, Inc.
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 | 37,721 | - | - |
| Change | - | 39.26% | 11.41% | -9.13% | 42.49% | 52.44% | - | - |
| Enterprise Value (EV) 1 | 14,180 | 17,967 | 20,059 | 19,860 | 28,118 | 40,132 | 38,190 | 34,893 |
| Change | - | 26.71% | 11.64% | -0.99% | 41.58% | 42.73% | -4.84% | -8.63% |
| P/E | 3.99x | 4.67x | 8.07x | 11.6x | 21.2x | 15.7x | 13.8x | 14.2x |
| PBR | 2.02x | 2.2x | 2.13x | 1.99x | 2.81x | 3.61x | 3.05x | 2.38x |
| PEG | - | 0.1x | -0.3x | -0.4x | -1.1x | 0x | 1x | -4.64x |
| Capitalization / Revenue | 0.67x | 0.77x | 1.02x | 0.99x | 1.36x | 1.6x | 1.6x | 1.6x |
| EV / Revenue | 0.77x | 0.81x | 1.07x | 1.13x | 1.55x | 1.7x | 1.62x | 1.48x |
| EV / EBITDA | 3.05x | 3.28x | 5.48x | 7.96x | 13.1x | 10x | 8.74x | 8.68x |
| EV / EBIT | 3.3x | 3.53x | 6.37x | 10.2x | 19.1x | 12.5x | 10.8x | 10.8x |
| EV / FCF | 11.8x | 5.06x | 10.8x | -845x | 56.1x | 19.6x | 11.5x | 11x |
| FCF Yield | 8.45% | 19.8% | 9.28% | -0.12% | 1.78% | 5.11% | 8.67% | 9.13% |
| Dividend per Share 2 | 1.04 | 1.36 | 1.7 | 1.84 | 2 | 2.12 | 2.245 | 2.301 |
| Rate of return | 1.68% | 1.39% | 1.44% | 1.61% | 1.18% | 0.81% | 0.85% | 0.87% |
| EPS 2 | 15.56 | 20.92 | 14.64 | 9.84 | 7.99 | 16.72 | 19.07 | 18.49 |
| Distribution rate | 6.68% | 6.5% | 11.6% | 18.7% | 25% | 12.7% | 11.8% | 12.4% |
| Net sales 1 | 18,409 | 22,261 | 18,795 | 17,540 | 18,177 | 23,617 | 23,550 | 23,585 |
| EBITDA 1 | 4,649 | 5,476 | 3,663 | 2,494 | 2,151 | 3,995 | 4,371 | 4,018 |
| EBIT 1 | 4,301 | 5,092 | 3,151 | 1,943 | 1,476 | 3,215 | 3,543 | 3,238 |
| Net income 1 | 3,214 | 3,863 | 2,451 | 1,537 | 1,186 | 2,399 | 2,687 | 2,614 |
| Net Debt 1 | 1,862 | 813.9 | 949 | 2,494 | 3,372 | 2,411 | 468.9 | -2,828 |
| Reference price 2 | 62.07 | 97.70 | 118.10 | 114.07 | 169.45 | 263.18 | 263.18 | 263.18 |
| Nbr of stocks (in thousands) | 198,451 | 175,571 | 161,816 | 152,245 | 146,035 | 143,328 | - | - |
| Announcement Date | 1/24/22 A | 1/25/23 A | 1/23/24 A | 1/22/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.74x | 1.7x | 10.05x | 0.81% | 37.72B | |
| 14.91x | 1.62x | 8.5x | 0.83% | 61.67B | |
| 16.77x | 0.95x | 7.66x | 0.84% | 55.86B | |
| 50.6x | 8.46x | 31.23x | 0.15% | 26.27B | |
| 13.28x | 1.18x | 7.12x | 2.26% | 24.27B | |
| 12.89x | 0.79x | 7.6x | 3.49% | 22.67B | |
| 11.93x | 0.55x | 4.64x | 3.01% | 17.35B | |
| 14.02x | 4.17x | 10.86x | 0.07% | 11.16B | |
| 14.06x | 0.93x | 7.05x | 2.72% | 10.89B | |
| 12.26x | 0.59x | 5.22x | 2.45% | 9.19B | |
| Average | 17.65x | 2.09x | 9.99x | 1.66% | 27.7B | |
| Weighted average by Cap. | 18.13x | 2.01x | 10.19x | 1.34% |
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
- STLD Stock
- Valuation Steel Dynamics, Inc.
Select your edition
All financial news and data tailored to specific country editions
