Valuation models
price $273.87 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused125.19 – 170.79144.9989% overvaluedDCF · Perpetuity growth · 10y112.26 – 155.52131.02109% overvaluedDCF · EBITDA exit · 5y341.21 – 373.55356.9523% undervaluedDCF · EBITDA exit · 10y250.74 – 297.79273.14at modelP/E · peers83.34 – 86.0884.71223% overvaluedP/E · own history78.23 – 231.04119.67129% overvaluedPEG—402.3332% undervaluedEV/EBITDA · peers112.92 – 112.93112.93143% overvaluedEV/Revenue · peers22.11 – 60.6030.27805% overvaluedEarnings power value58.33 – 83.6869.23296% overvaluedDividend discount28.89 – 54.4038.63609% overvaluedWall St. consensus target—305.0010% belowCost of capital (WACC)—10.67%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
144.99
Nucor closed at $273.87 — overvalued by 89% vs model.
125.19the model's range170.79
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
30.27 – 402.33
Wall St. target
305.00 10% below
Above model, 1y
7 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-3% recent)Moderate margins (5% net margin)Highly cyclical earningsNegative free cash flow
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.