Back to NUE Overview
NYQ · Valuation Lab
NUE
Nucor Corporation
Last$274.74
Market cap—
EV/EBITDA12.0x
Intrinsic value
$45488664764.38
MoS +100.0% · Undervalued
Assuming 1.9% FCF margin and 23.0% Y1–5 growth.
Upside to price
EV (DCF)49.9B
Terminal share74%
Expected IV$63402878420.12
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs13B
PV of terminal value36.9B
Enterprise value49.9B
Net cash / (debt)-4.4B
Equity value45.5B
Intrinsic value / share$45488664764.38
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 44.4B | 843.7M | 787.5M | 93.3% |
| Y2 | 54.6B | 1B | 904M | 87.1% |
| Y3 | 67.2B | 1.3B | 1B | 81.3% |
| Y4 | 82.6B | 1.6B | 1.2B | 75.9% |
| Y5 | 101.6B | 1.9B | 1.4B | 70.8% |
| Y6 | 113.3B | 2.2B | 1.4B | 66.1% |
| Y7 | 126.4B | 2.4B | 1.5B | 61.7% |
| Y8 | 140.9B | 2.7B | 1.5B | 57.6% |
| Y9 | 157.1B | 3B | 1.6B | 53.8% |
| Y10 | 175.2B | 3.3B | 1.7B | 50.2% |
| Terminal | — | — | 36.9B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.