NUE
Nucor Corp
Price:  
154.12 
USD
Volume:  
1,226,507.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Nucor Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Nucor Corp (NUE) is 252.12 USD. This Nucor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.12 USD, the upside of Nucor Corp is %.

The range of the Intrinsic Value is 208.48 - 320.82 USD

154.12 USD
Stock Price
252.12 USD
Intrinsic Value
Intrinsic Value Details

Nucor Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 208.48 - 320.82 252.12 63.6%
DCF (Growth 10y) 235.34 - 354.26 281.78 82.8%
DCF (EBITDA 5y) 191.10 - 234.15 203.81 32.2%
DCF (EBITDA 10y) 219.96 - 277.07 240.25 55.9%
Fair Value 441.40 - 441.40 441.40 186.40%
P/E 161.02 - 264.14 207.49 34.6%
EV/EBITDA 151.10 - 210.02 159.11 3.2%
EPV 264.47 - 358.06 311.26 102.0%
DDM - Stable 124.26 - 250.89 187.58 21.7%
DDM - Multi 156.18 - 251.80 193.31 25.4%

Nucor Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 36,951.81
Beta 0.65
Outstanding shares (mil) 239.76
Enterprise Value (mil) 39,245.50
Market risk premium 4.60%
Cost of Equity 8.64%
Cost of Debt 4.31%
WACC 7.85%