NUE
Nucor Corp
Price:  
140.63 
USD
Volume:  
1,492,134.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Nucor Intrinsic Value

31.00 %
Upside

What is the intrinsic value of Nucor?

As of 2025-07-19, the Intrinsic Value of Nucor Corp (NUE) is 184.22 USD. This Nucor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.63 USD, the upside of Nucor Corp is 31.00%.

The range of the Intrinsic Value is 128.72 - 319.52 USD

Is Nucor undervalued or overvalued?

Based on its market price of 140.63 USD and our intrinsic valuation, Nucor Corp (NUE) is undervalued by 31.00%.

140.63 USD
Stock Price
184.22 USD
Intrinsic Value
Intrinsic Value Details

Nucor Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 128.72 - 319.52 184.22 31.0%
DCF (Growth 10y) 135.50 - 307.85 186.08 32.3%
DCF (EBITDA 5y) 106.98 - 194.01 146.87 4.4%
DCF (EBITDA 10y) 118.63 - 202.36 155.83 10.8%
Fair Value 144.98 - 144.98 144.98 3.09%
P/E 90.58 - 146.95 112.09 -20.3%
EV/EBITDA 57.99 - 144.67 112.32 -20.1%
EPV 198.07 - 272.97 235.52 67.5%
DDM - Stable 53.88 - 166.53 110.20 -21.6%
DDM - Multi 122.84 - 285.31 170.64 21.3%

Nucor Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,450.37
Beta 1.42
Outstanding shares (mil) 230.75
Enterprise Value (mil) 37,174.37
Market risk premium 4.60%
Cost of Equity 7.33%
Cost of Debt 5.00%
WACC 6.74%