As of 2024-12-15, the Intrinsic Value of Nucor Corp (NUE) is
226.79 USD. This Nucor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.25 USD, the upside of Nucor Corp is
81.10%.
The range of the Intrinsic Value is 180.00 - 307.91 USD
226.79 USD
Intrinsic Value
Nucor Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
180.00 - 307.91 |
226.79 |
81.1% |
| DCF (Growth 10y) |
200.52 - 334.45 |
249.79 |
99.4% |
| DCF (EBITDA 5y) |
135.04 - 203.07 |
171.54 |
37.0% |
| DCF (EBITDA 10y) |
166.40 - 243.17 |
204.16 |
63.0% |
| Fair Value |
358.82 - 358.82 |
358.82 |
186.49% |
| P/E |
128.32 - 206.40 |
163.69 |
30.7% |
| EV/EBITDA |
(39.48) - 158.66 |
49.45 |
-60.5% |
| EPV |
237.58 - 357.23 |
297.41 |
137.5% |
| DDM - Stable |
89.82 - 193.32 |
141.57 |
13.0% |
| DDM - Multi |
139.91 - 240.30 |
177.35 |
41.6% |
Nucor Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,409.95 |
| Beta |
1.16 |
| Outstanding shares (mil) |
234.81 |
| Enterprise Value (mil) |
32,086.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.43% |
| Cost of Debt |
5.50% |
| WACC |
8.46% |