Previous Close | $137.87 |
Intrinsic Value | $5.60 |
Upside potential | -96% |
Data is not available at this time.
Nucor Corporation operates as a leading producer of steel and steel products in North America, serving diverse industries such as construction, automotive, energy, and manufacturing. The company’s vertically integrated business model spans raw material production, steelmaking, and downstream fabrication, enabling cost efficiencies and supply chain resilience. Nucor differentiates itself through its electric arc furnace (EAF) technology, which offers flexibility in production and lower environmental impact compared to traditional blast furnaces. Its market position is reinforced by a decentralized operating structure, allowing regional mills to cater to local demand while maintaining centralized oversight for strategic initiatives. The company’s product portfolio includes sheet steel, plate steel, structural steel, and bar products, alongside value-added solutions like pre-engineered metal buildings and joist systems. Nucor’s focus on innovation, sustainability, and customer-centric solutions has solidified its reputation as a reliable supplier in cyclical markets. Despite competitive pressures from global steel producers, Nucor maintains a strong foothold due to its operational agility, technological leadership, and commitment to high-quality standards.
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%. Diluted EPS stood at $8.46, demonstrating robust earnings power. Operating cash flow was $3.98 billion, while capital expenditures totaled $3.17 billion, indicating disciplined reinvestment in growth and maintenance. The company’s ability to generate strong cash flows underscores its operational efficiency in a capital-intensive industry.
Nucor’s earnings power is supported by its diversified product mix and cost leadership in steel production. The company’s capital efficiency is evident in its ability to deploy $3.17 billion in capex while maintaining healthy cash reserves. Its EAF technology allows for scalable production adjustments, aligning output with demand fluctuations. This adaptability enhances return on invested capital (ROIC) and positions Nucor to capitalize on market opportunities.
Nucor’s balance sheet remains solid, with $3.56 billion in cash and equivalents against total debt of $6.95 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its liquidity position provides flexibility for strategic investments, share repurchases, or dividend growth. Nucor’s financial health is further reinforced by its investment-grade credit rating, reflecting stability in a cyclical industry.
Nucor has demonstrated consistent growth through organic investments and acquisitions, expanding its downstream capabilities and geographic reach. The company pays a reliable dividend, with an annualized payout of $2.19 per share, reflecting a commitment to returning capital to shareholders. Dividend growth has been steady, supported by earnings resilience. Nucor’s growth strategy prioritizes high-return projects and technological advancements to sustain long-term value creation.
Nucor’s valuation reflects its leadership in the steel sector, trading at a premium to peers due to its operational excellence and growth prospects. Market expectations are anchored in the company’s ability to navigate cyclical downturns and capitalize on infrastructure-led demand. Investors price in Nucor’s disciplined capital allocation and potential for margin expansion as steel prices stabilize.
Nucor’s strategic advantages include its low-cost production, technological innovation, and decentralized yet coordinated operating model. The outlook remains positive, driven by infrastructure spending, reshoring trends, and sustainable steel demand. Risks include raw material volatility and global competition, but Nucor’s agility and financial strength position it well for long-term success.
10-K filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |