investorscraft@gmail.com

Intrinsic ValueNucor Corporation (0K9L.L)

Previous Close£178.32
Intrinsic Value
Upside potential
Previous Close
£178.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nucor Corporation is a leading player in the steel and steel products industry, operating across three key segments: Steel Mills, Steel Products, and Raw Materials. The company serves diverse sectors including construction, automotive, energy, and infrastructure, leveraging its vertically integrated model to control costs and ensure supply chain efficiency. Nucor’s Steel Mills segment produces a wide range of products like hot-rolled, cold-rolled, and galvanized sheet steel, while its Steel Products segment focuses on nonresidential construction applications. The Raw Materials segment enhances operational resilience by managing scrap metal and direct reduced iron (DRI) production. Nucor’s market position is strengthened by its decentralized management approach, which fosters innovation and responsiveness to regional demand. The company’s focus on electric arc furnace technology aligns with sustainability trends, reducing carbon intensity compared to traditional blast furnaces. Its extensive distribution network and in-house sales force ensure broad market penetration across North America, catering to steel service centers, fabricators, and manufacturers. Nucor’s diversified product portfolio and strategic raw material sourcing provide a competitive edge in a cyclical industry.

Revenue Profitability And Efficiency

Nucor reported revenue of $30.7 billion for the period, with net income of $2.0 billion, reflecting a net margin of approximately 6.6%. The company generated $4.0 billion in operating cash flow, demonstrating robust cash conversion despite capital expenditures of $3.2 billion. Diluted EPS stood at $8.46, indicating efficient earnings distribution across its 238.3 million outstanding shares.

Earnings Power And Capital Efficiency

Nucor’s earnings power is underscored by its ability to maintain profitability in a capital-intensive industry, with a focus on high-margin products and cost-efficient operations. The company’s capital expenditures are strategically aligned with growth initiatives, particularly in expanding its raw material capabilities and enhancing production capacity. Its operating cash flow coverage of capital expenditures highlights disciplined capital allocation.

Balance Sheet And Financial Health

Nucor maintains a solid balance sheet with $3.6 billion in cash and equivalents, providing liquidity against $6.9 billion in total debt. The company’s leverage appears manageable given its strong cash flow generation and market position. Its financial health is further supported by a diversified revenue base and resilient operational model, mitigating risks associated with commodity price volatility.

Growth Trends And Dividend Policy

Nucor has demonstrated consistent growth through cyclical industry trends, supported by strategic acquisitions and capacity expansions. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of $2.18. While growth investments may temper short-term dividend increases, Nucor’s cash flow stability suggests sustainable payouts.

Valuation And Market Expectations

With a market capitalization of $25.2 billion and a beta of 1.75, Nucor is positioned as a higher-beta play within the industrial materials sector. The market likely prices in cyclical recovery potential, given its exposure to construction and infrastructure spending. Valuation metrics should be contextualized against industry peers and steel price trends.

Strategic Advantages And Outlook

Nucor’s strategic advantages include its vertically integrated operations, technological leadership in electric arc furnace production, and decentralized management structure. The outlook remains tied to macroeconomic conditions, but its focus on sustainability and cost efficiency positions it well for long-term competitiveness. Near-term performance may hinge on demand trends in nonresidential construction and automotive sectors.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount