Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Nucor Corporation (NUE)

Previous Close$147.08
Intrinsic Value$218.00
Upside potential  +48%
Previous Close
$147.08
Intrinsic Value
$218.00*
Potential        
+48%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %13.8NaN
Revenue, $41512NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m31108NaN
Operating income, $m10404NaN
EBITDA, $m11466NaN
Interest expense (income), $mNaN
Earnings before tax, $m9741NaN
Tax expense, $m2165NaN
Net income, $m7576NaN

BALANCE SHEET

Cash and short-term investments, $m4858NaN
Total assets, $m32479NaN
Adjusted assets (=assets-cash), $m27621NaN
Average production assets, $m14453NaN
Working capital, $m10362NaN
Total debt, $m6691NaN
Total liabilities, $m12909NaN
Total equity, $m19570NaN
Debt-to-equity ratio0.342NaN
Adjusted equity ratio0.535NaN

CASH FLOW

Net income, $m7576NaN
Depreciation, amort., depletion, $m1062NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m10072NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1916NaN
Free cash flow, $m11988NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m10362
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount