Stock NUE NUCOR CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nucor Corporation

Equities

NUE

US6703461052

Iron & Steel

Real-time Estimate Cboe BZX
Other stock markets
 20:22:07 03/05/2024 BST 		5-day change 1st Jan Change
174.4 USD +2.25% Intraday chart for Nucor Corporation -0.56% +0.22%
04-29 ANALYST RECOMMENDATIONS : Apple, Alphabet, AT&T, Equifax, Darktrace... Our Logo
04-24 BMO Capital Adjusts Price Target on Nucor to $200 From $210 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 17,065 16,060 31,083 33,815 42,786 40,921 - -
Enterprise Value (EV) 1 19,613 18,353 34,150 35,649 42,497 42,315 41,090 38,794
P/E ratio 13.6 x 22.5 x 4.93 x 4.58 x 9.67 x 14 x 12.8 x 12.8 x
Yield 2.85% 3.03% 1.5% 1.52% 1.19% 1.27% 1.28% 1.28%
Capitalization / Revenue 0.76 x 0.8 x 0.85 x 0.81 x 1.23 x 1.3 x 1.26 x 1.19 x
EV / Revenue 0.87 x 0.91 x 0.94 x 0.86 x 1.22 x 1.34 x 1.27 x 1.12 x
EV / EBITDA 7.25 x 10.3 x 3.34 x 3.11 x 5.73 x 7.73 x 7.25 x 6.44 x
EV / FCF 14.7 x 15.9 x 7.41 x 4.39 x 8.68 x 32.6 x 20.2 x 11.8 x
FCF Yield 6.79% 6.29% 13.5% 22.8% 11.5% 3.07% 4.94% 8.44%
Price to Book 1.64 x 1.5 x 2.39 x 1.81 x 2.04 x 1.84 x 1.64 x 1.5 x
Nbr of stocks (in thousands) 303,215 301,929 272,299 256,544 245,839 239,980 - -
Reference price 2 56.28 53.19 114.2 131.8 174.0 170.5 170.5 170.5
Announcement Date 28/01/20 28/01/21 27/01/22 26/01/23 29/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 22,589 20,140 36,484 41,512 34,714 31,590 32,368 34,490
EBITDA 1 2,706 1,774 10,224 11,477 7,411 5,477 5,665 6,023
EBIT 1 1,971 988.7 9,360 10,415 6,243 4,345 4,524 4,536
Operating Margin 8.73% 4.91% 25.65% 25.09% 17.98% 13.75% 13.98% 13.15%
Earnings before Tax (EBT) 1 1,783 835.5 9,201 10,245 6,273 4,437 4,481 4,519
Net income 1 1,271 721.5 6,827 7,607 4,525 3,039 3,337 3,236
Net margin 5.63% 3.58% 18.71% 18.33% 13.03% 9.62% 10.31% 9.38%
EPS 2 4.140 2.360 23.16 28.79 18.00 12.18 13.34 13.37
Free Cash Flow 1 1,332 1,154 4,609 8,124 4,898 1,298 2,032 3,274
FCF margin 5.9% 5.73% 12.63% 19.57% 14.11% 4.11% 6.28% 9.49%
FCF Conversion (EBITDA) 49.23% 65.02% 45.08% 70.79% 66.09% 23.7% 35.87% 54.36%
FCF Conversion (Net income) 104.8% 159.9% 67.5% 106.79% 108.25% 42.72% 60.88% 101.18%
Dividend per Share 2 1.602 1.612 1.715 2.010 2.070 2.160 2.186 2.190
Announcement Date 28/01/20 28/01/21 27/01/22 26/01/23 29/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 10,313 10,364 10,493 11,794 10,501 8,724 8,710 9,523 8,776 7,705 8,137 8,016 7,863 7,552 8,415
EBITDA 1 3,131 3,289 3,178 3,796 2,655 1,848 1,887 2,215 1,825 1,359 1,503 1,405 1,346 1,226 1,407
EBIT 1 2,912 3,048 2,810 3,382 2,261 1,560 1,607 2,048 1,534 1,048 1,188 1,065 1,069 958.4 1,249
Operating Margin 28.24% 29.41% 26.78% 28.68% 21.53% 17.89% 18.45% 21.51% 17.48% 13.6% 14.59% 13.29% 13.6% 12.69% 14.84%
Earnings before Tax (EBT) 1 2,869 3,008 2,898 3,490 2,323 1,533 1,597 2,050 1,548 1,078 1,225 1,065 1,049 944.6 1,246
Net income 1 2,128 2,250 2,096 2,561 1,695 1,256 1,137 1,461 1,142 785.4 844.8 726.6 724.4 648.4 881.7
Net margin 20.63% 21.71% 19.97% 21.72% 16.14% 14.39% 13.05% 15.35% 13.01% 10.19% 10.38% 9.06% 9.21% 8.59% 10.48%
EPS 2 7.280 7.970 7.670 9.670 6.500 4.890 4.450 5.810 4.570 3.160 3.460 3.125 2.937 2.418 2.988
Dividend per Share 2 0.4050 0.5000 0.5000 0.5000 0.5000 0.5100 0.5100 0.5100 0.5100 0.5400 0.5331 0.5400 0.5400 0.5400 0.5600
Announcement Date 21/10/21 27/01/22 21/04/22 21/07/22 20/10/22 26/01/23 20/04/23 24/07/23 23/10/23 29/01/24 22/04/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,548 2,293 3,067 1,834 - 1,394 168 -
Net Cash position 1 - - - - 289 - - 2,128
Leverage (Debt/EBITDA) 0.9418 x 1.292 x 0.3 x 0.1598 x - 0.2545 x 0.0297 x -
Free Cash Flow 1 1,332 1,154 4,609 8,124 4,898 1,298 2,032 3,274
ROE (net income / shareholders' equity) 12.6% 6.82% 55% 46.9% 23% 13.6% 12.6% 11.4%
ROA (Net income/ Total Assets) 7.01% 3.75% 29.7% - 13.3% 8.29% 8.58% -
Assets 1 18,133 19,235 22,974 - 33,910 36,646 38,911 -
Book Value Per Share 2 34.30 35.60 47.80 72.80 85.50 92.80 104.0 114.0
Cash Flow per Share 2 9.200 8.890 21.20 38.30 28.40 21.70 20.30 21.70
Capex 1 1,477 1,543 1,622 1,948 2,214 3,442 2,593 2,118
Capex / Sales 6.54% 7.66% 4.45% 4.69% 6.38% 10.9% 8.01% 6.14%
Announcement Date 28/01/20 28/01/21 27/01/22 26/01/23 29/01/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nucor Corporation

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
170.5 USD
Average target price
204.2 USD
Spread / Average Target
+19.73%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Steel

1st Jan change Capi.
NUCOR CORPORATION Stock Nucor Corporation
+0.22% 40.92B
TATA STEEL LIMITED Stock Tata Steel Limited
+19.32% 25.03B
POSCO HOLDINGS INC. Stock POSCO Holdings Inc.
-19.22% 22.09B
ARCELORMITTAL Stock ArcelorMittal
-5.36% 21.33B
STEEL DYNAMICS, INC. Stock Steel Dynamics, Inc.
+14.76% 20.66B
JFE HOLDINGS, INC. Stock JFE Holdings, Inc.
+7.20% 9.7B
UNITED STATES STEEL CORPORATION Stock United States Steel Corporation
-24.65% 8.33B
CLEVELAND-CLIFFS INC. Stock Cleveland-Cliffs Inc.
-13.89% 8.22B
STEEL AUTHORITY OF INDIA LIMITED Stock Steel Authority of India Limited
+35.83% 8.19B
SEVERSTAL Stock Severstal
-.--% 7.48B
Other Steel
  1. Stock Market
  2. Equities
  3. NUE Stock
  4. Financials Nucor Corporation