NUE Nucor
fair · 66
Owner-earnings value$59.77
Price$236.24
Margin of safety
-74.7%
Quality gate · 66/100
Median ROIC14.0%
Gross margin15.5%
Net debt / EBITDA0.8x
FCF conversion86%
Share count / yr-3.4%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 1.58B |
| Owner-earnings yield | 3.0% |
| Free-cash-flow yield | 3.0% |
| Growth used (normalized) | 0.0% |
| Market-implied growth (reverse DCF) | 25.0% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 13.7% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 1.58B | 0.0% | 1.39B |
| 2 | 1.59B | 0.3% | 1.23B |
| 3 | 1.60B | 0.7% | 1.09B |
| 4 | 1.61B | 1.0% | 965.59M |
| 5 | 1.64B | 1.3% | 860.42M |
| 6 | 1.66B | 1.7% | 769.23M |
| 7 | 1.70B | 2.0% | 689.95M |
| 8 | 1.74B | 2.3% | 620.87M |
| 9 | 1.78B | 2.7% | 560.53M |
| 10 | 1.84B | 3.0% | 507.69M |
Recent news
score · 8 articles
- A $15 Billion Iowa Steel Mill Is Coming. What It Means for Nucor and Cleveland-Cliffs
- Nucor Stock: Estimates Bake In a 60% Earnings Rebound, But Q3 Guidance Just Missed
- Nucor (NUE) Moves To Join FERC Fight Over MISO Power Rules
- Anthropic and Oura IPO Revelations Come With a Health Warning for Stocks
- Why Nucor (NUE) Dipped More Than Broader Market Today
- Why Nucor and Other Steel Stocks Are Falling After Trump Unveils Massive Project
- Cleveland-Cliffs Sinks 9% as Selloff Outruns Steel Group; Nucor and Steel Dynamics Pull Back
- Nucor's Shares Rally 50% in 6 Months: What's Driving the Momentum?
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~25%/yr owner-earnings growth over 10y (reverse DCF); model credits 0%.