Discounted Cash Flow
Nucor Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $16.2b | $796.3m | $1.1b | 4.9% | $2.48 |
| 2017 | $20.3b (25.0%) | $1.3b (65.6%) | $1.0b (-7.9%) | 6.5% (32.5%) | $4.11 (65.7%) |
| 2018 | $25.1b (23.8%) | $2.4b (79.0%) | $1.4b (41.0%) | 9.4% (44.6%) | $7.44 (81.0%) |
| 2019 | $22.6b (-9.9%) | $1.3b (-46.2%) | $2.4b (73.0%) | 5.6% (-40.2%) | $4.14 (-44.4%) |
| 2020 | $20.1b (-10.8%) | $721.5m (-43.2%) | $2.2b (-9.6%) | 3.6% (-36.3%) | $2.37 (-42.8%) |
| 2021 | $36.5b (81.2%) | $6.8b (846.3%) | $5.7b (159.8%) | 18.7% (422.4%) | $23.23 (880.2%) |
| 2022 | $41.5b (13.8%) | $7.6b (11.4%) | $9.2b (59.6%) | 18.3% (-2.1%) | $28.88 (24.3%) |
| 2023 | $34.7b (-16.4%) | $4.5b (-40.5%) | $5.6b (-38.4%) | 13.0% (-28.9%) | $18.05 (-37.5%) |
| 2024 | $30.7b (-11.5%) | $2.0b (-55.2%) | $2.7b (-52.4%) | 6.6% (-49.4%) | $8.47 (-53.1%) |
| 2025 | $32.5b (5.7%) | $1.7b (-14.0%) | $2.2b (-16.2%) | 5.4% (-18.6%) | $7.53 (-11.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.