Valuation Nucor Corporation

Stocks

Market Closed - NYSE 21:00:02 01/10/2026 BST			5-day change	1st Jan Change
235.98 ^USD	+0.95%		-4.83%	+44.68%

09-18	Nucor Corporation And Steel Dynamics, Inc. File Motion to Intervene in FERC Docket ER26-3650 With Federal Energy Regulatory Commission	CI
09-18	S&P 500 Posts Slight Weekly Decline as Utilities Weigh	MT

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	53,032	-	-
Change	-	8.79%	26.53%	-35.95%	36.21%	42.07%	-	-
Enterprise Value (EV) ¹	34,150	35,649	42,497	30,216	41,751	56,375	53,865	50,295
Change	-	4.39%	19.21%	-28.9%	38.18%	35.03%	-4.45%	-6.63%
P/E	4.93x	4.58x	9.67x	13.8x	21.7x	12.8x	12.5x	13x
PBR	2.39x	1.81x	2.04x	1.35x	1.8x	2.24x	1.99x	1.72x
PEG	-	0.2x	-0.3x	-0.3x	-2x	0x	4x	-2.88x
Capitalization / Revenue	0.85x	0.81x	1.23x	0.89x	1.15x	1.31x	1.29x	1.3x
EV / Revenue	0.94x	0.86x	1.22x	0.98x	1.28x	1.4x	1.31x	1.23x
EV / EBITDA	3.34x	3.11x	5.73x	6.92x	10x	7.27x	6.9x	6.9x
EV / EBIT	3.65x	3.42x	6.81x	10.5x	15.9x	9.28x	8.74x	8.77x
EV / FCF	7.41x	4.39x	8.68x	37.5x	-222x	17.1x	11.1x	10.1x
FCF Yield	13.5%	22.8%	11.5%	2.67%	-0.45%	5.86%	9.02%	9.93%
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%	0.95%	0.97%	0.99%
EPS ²	23.16	28.79	18	8.46	7.52	18.37	18.94	18.09
Distribution rate	7.41%	6.98%	11.5%	25.7%	29.4%	12.2%	12.1%	12.9%
Net sales ¹	36,484	41,512	34,714	30,734	32,494	40,332	40,997	40,781
EBITDA ¹	10,224	11,477	7,411	4,365	4,174	7,750	7,808	7,289
EBIT ¹	9,360	10,415	6,243	2,872	2,627	6,078	6,162	5,737
Net income ¹	6,827	7,607	4,525	2,027	1,744	4,376	4,275	3,970
Net Debt ¹	3,067	1,834	-288.6	2,811	4,422	3,343	833.3	-2,737
Reference price ²	114.15	131.81	174.04	116.71	163.11	235.98	235.98	235.98
Nbr of stocks (in thousands)	272,299	256,544	245,839	234,813	228,859	226,876	-	-
Announcement Date	27/01/22	26/01/23	29/01/24	27/01/25	26/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NUCOR CORPORATION	12.72x	1.4x	7.27x	0.96%	53.03B
VALE S.A.	8.35x	1.77x	4.58x	7.61%	57.44B
ARCELORMITTAL	15.34x	0.87x	7.1x	0.93%	50.83B
FORTESCUE LTD	14.03x	2.37x	5.31x	4.39%	35.16B
JSW STEEL LIMITED	20.49x	1.8x	9.95x	0.56%	31.95B
STEEL DYNAMICS, INC.	13.01x	1.43x	8.33x	0.96%	31.76B
TATA STEEL LIMITED	13.22x	1.17x	7.09x	2.27%	24.04B
NIPPON STEEL CORPORATION	11.62x	0.75x	6.69x	3.68%	21.82B
RELIANCE, INC.	16.51x	1.19x	10.86x	1.29%	19.64B
CARPENTER TECHNOLOGY CORPORATION	29x	5.55x	18.9x	0.21%	19.27B
Average	15.43x	1.83x	8.61x	2.29%	34.49B
Weighted average by Cap.	14.35x	1.69x	7.75x	2.62%