Nucor Corporation (NUE) DCF Valuation

Nucor Corporation (NUE) DCF Valuation

US | Basic Materials | Steel | NYSE
Nucor Corporation (NUE) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Nucor Corporation (NUE) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you're an investor or an analyst, this Nucor Corporation (NUE) DCF Calculator is your essential tool for accurate valuation. Loaded with real data from Nucor Corporation, you can adjust forecasts and observe the effects in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 20,139.7 36,483.9 41,512.5 34,713.5 30,734.0 35,889.3 41,909.3 48,939.1 57,148.2 66,734.1
Revenue Growth, % 0 81.15 13.78 -16.38 -11.46 16.77 16.77 16.77 16.77 16.77
EBITDA 1,787.6 10,228.5 11,525.4 7,687.0 4,335.0 7,244.2 8,459.4 9,878.3 11,535.3 13,470.2
EBITDA, % 8.88 28.04 27.76 22.14 14.1 20.18 20.18 20.18 20.18 20.18
Depreciation 785.5 864.6 1,061.6 1,168.3 1,356.0 1,191.9 1,391.8 1,625.3 1,897.9 2,216.2
Depreciation, % 3.9 2.37 2.56 3.37 4.41 3.32 3.32 3.32 3.32 3.32
EBIT 1,002.2 9,364.0 10,463.8 6,518.7 2,979.0 6,052.4 7,067.6 8,253.1 9,637.4 11,254.0
EBIT, % 4.98 25.67 25.21 18.78 9.69 16.86 16.86 16.86 16.86 16.86
Total Cash 3,047.7 2,617.9 4,857.8 7,130.8 4,139.0 4,882.3 5,701.3 6,657.6 7,774.3 9,078.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,298.9 3,854.0 3,591.0 2,953.3 2,675.0
Account Receivables, % 11.41 10.56 8.65 8.51 8.7
Inventories 3,569.1 6,011.2 5,453.5 5,577.8 5,106.0 5,743.5 6,706.9 7,831.9 9,145.6 10,679.7
Inventories, % 17.72 16.48 13.14 16.07 16.61 16 16 16 16 16
Accounts Payable 1,432.2 1,830.2 1,649.5 2,020.3 1,832.0 2,001.3 2,337.0 2,729.0 3,186.8 3,721.4
Accounts Payable, % 7.11 5.02 3.97 5.82 5.96 5.58 5.58 5.58 5.58 5.58
Capital Expenditure -1,543.2 -1,622.0 -1,947.9 -2,214.2 -3,173.0 -2,404.8 -2,808.2 -3,279.2 -3,829.3 -4,471.6
Capital Expenditure, % -7.66 -4.45 -4.69 -6.38 -10.32 -6.7 -6.7 -6.7 -6.7 -6.7
Tax Rate, % 30.15 30.15 30.15 30.15 30.15 30.15 30.15 30.15 30.15 30.15
EBITAT 865.3 6,948.5 7,769.9 4,702.2 2,080.8 4,560.9 5,326.0 6,219.4 7,262.6 8,480.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4,328.2 2,591.9 7,523.5 4,540.6 825.6 2,121.0 2,705.9 3,159.8 3,689.8 4,308.7
WACC, % 10.32 10.21 10.21 10.19 10.17 10.22 10.22 10.22 10.22 10.22
PV UFCF
SUM PV UFCF 11,660.0
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 4,330
Terminal Value 44,544
Present Terminal Value 27,382
Enterprise Value 39,042
Net Debt 3,392
Equity Value 35,650
Diluted Shares Outstanding, MM 239
Equity Value Per Share 149.48

What You Will Get

  • Real NUE Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Nucor’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Pre-Loaded Data: Nucor Corporation's historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: View Nucor's intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance specialists.

How It Works

  1. Step 1: Download the Excel file for Nucor Corporation (NUE).
  2. Step 2: Examine Nucor’s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify the assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment strategies.

Why Choose This Calculator for Nucor Corporation (NUE)?

  • Designed for Industry Experts: A sophisticated tool favored by analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Nucor’s historical and projected financials integrated for reliable analysis.
  • Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process.

Who Should Use Nucor Corporation (NUE)?

  • Investors: Gain insights into the steel industry and make informed investment choices with a reliable resource.
  • Financial Analysts: Streamline your analysis with comprehensive data and reports tailored for Nucor Corporation (NUE).
  • Consultants: Easily modify industry reports to suit client needs and presentations focused on Nucor Corporation (NUE).
  • Industry Enthusiasts: Enhance your knowledge of the steel market through detailed case studies and performance metrics.
  • Educators and Students: Utilize real-world examples from Nucor Corporation (NUE) to enrich finance and business curricula.

What the Template Contains

  • Preloaded NUE Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.