investorscraft@gmail.com

Intrinsic Value of Nucor Corporation (NUE)

Previous Close$137.87
Intrinsic Value
Upside potential
Previous Close
$137.87

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 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.

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%. 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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filings, investor presentations, 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