NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Nucor Corporation NUE | NYSE

$236.24 -$8.25 | -3.37%
SIGNAL:Signal available — unlock to view |2026-08-19 |F&G 32 |RSI 36.7

Company Overview:

Market Cap: $54.18B
Trailing PE: 18.8x
FWD PE *: 11.6x
Payout Ratio (TTM): 16.3%
52-Week Range: $131.32 - $280.11

* Forward PE is based on street estimates.

10 Year NUE Performance Metrics:

Total Return (with DRIP): 492.7% (19.48% CAGR)
Total Return (no DRIP): 421.0% (17.95% CAGR)
Share Price: 383.5% (17.07% CAGR)
Yield on Cost (with DRIP): 5.62%
Total Invested: $10,000
Total Value (with DRIP): $59,268
Total Return $ (with DRIP): $49,268
Dividend Increase: 48.3% (4.13% CAGR)
Dividend Yield (FWD): 0.95% ($2.24)
NUE 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
NUE Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
NUE Price CAGR:1Y: 73.60%2Y: 25.35%5Y: 18.81%10Y: 17.07%
NUE Dividend Charts
NUE - Dividends
NUE Dividend CAGR:1Y: 1.82%2Y: 1.84%5Y: 6.70%10Y: 4.09%
NUE - Dividend Payout Ratio
NUE Dividend Payout Ratio CAGR:1Y: -47.84%2Y: -53.65%5Y: 14.51%10Y: -11.88%
NUE - Dividend to Free Cash Flow Ratio
NUE Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: -24.33%5Y: 9.82%10Y: -12.03%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

NUE Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

NUE - Revenue
NUE Revenue CAGR:1Y: 22.95%2Y: 18.18%5Y: 0.16%10Y: 9.26%
NUE - Earnings Per Share (EPS)
NUE EPS CAGR:1Y: 93.85%2Y: 119.09%5Y: -7.09%10Y: 19.62%
NUE - Net Income
NUE Net Income CAGR:1Y: 91.71%2Y: 115.07%5Y: -11.41%10Y: 14.27%
NUE - EBITDA
NUE EBITDA CAGR:1Y: 53.73%2Y: 58.55%5Y: -8.39%10Y: 12.17%
NUE - Free Cash Flow
NUE Free Cash Flow CAGR:1Y: 0.00%2Y: 31.72%5Y: -7.62%10Y: 14.47%
NUE - Free Cash Flow / Share
NUE Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 34.09%5Y: -3.06%10Y: 18.40%
NUE - Operating Income
NUE Operating Income CAGR:1Y: 77.26%2Y: 78.15%5Y: -10.77%10Y: 13.60%
NUE - Gross Profit
NUE Gross Profit CAGR:1Y: 66.31%2Y: 63.82%5Y: -9.80%10Y: 12.54%
NUE - Shares Outstanding
NUE Shares Outstanding CAGR:1Y: -1.00%2Y: -1.76%5Y: -4.73%10Y: -3.31%
NUE - Share Buybacks
NUE Share Buybacks CAGR:1Y: 75.00%2Y: -6.53%5Y: -16.41%10Y: 79.59%
NUE - Stock-Based Comp
NUE Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUE - Expenses
NUE Expenses CAGR:1Y: -40.15%2Y: -16.70%5Y: 2.50%10Y: 19.02%
NUE - Revenue by Segment
NUE Revenue CAGR:1Y: 22.95%2Y: 18.18%5Y: 0.16%10Y: 9.26%
NUE - Revenue by Region
NUE Revenue CAGR:1Y: 22.95%2Y: 18.18%5Y: 0.16%10Y: 9.26%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

NUE - REVENUE: Actual + Estimates
NUE Actual Revenue CAGR:1Y: 22.95%2Y: 18.18%5Y: 0.16%10Y: 9.26%
NUE - EPS: Actual + Estimates
NUE Actual EPS CAGR:1Y: 93.85%2Y: 119.09%5Y: -7.09%10Y: 19.62%
NUE - NET INCOME: Actual + Estimates
NUE Actual Net Income CAGR:1Y: 91.71%2Y: 115.07%5Y: -11.41%10Y: 14.27%
NUE - EBITDA: Actual + Estimates
NUE Actual EBITDA CAGR:1Y: 53.73%2Y: 58.55%5Y: -8.39%10Y: 12.17%

Ratios, Profit Margins & Return on Capital:

NUE - Net Profit Margin
NUE Net Profit Margin CAGR:1Y: 55.96%2Y: 81.92%5Y: -11.55%10Y: 4.59%
NUE - Gross Profit Margin
NUE Gross Profit Margin CAGR:1Y: 35.27%2Y: 38.62%5Y: -9.95%10Y: 3.00%
NUE - Price to Earnings
NUE Price to Earnings CAGR:1Y: -16.50%2Y: -44.28%5Y: 26.92%10Y: -1.62%
NUE - Price To Sales Ratio
NUE Price To Sales Ratio CAGR:1Y: 30.04%2Y: 1.25%5Y: 12.19%10Y: 2.87%
NUE - Return on Capital Employed
NUE Return on Capital Employed CAGR:1Y: 68.11%2Y: 70.75%5Y: -18.50%10Y: 4.08%
NUE - Return on Invested Capital
NUE Return on Invested Capital CAGR:1Y: 65.93%2Y: 73.31%5Y: -19.48%10Y: 4.29%

Compare stocks side-by-side

NUE Dividends Info:

Annual Dividend: $2.24
Forward Yield: 0.95%
Ex-Dividend Date: 2026-09-30
Lifetime Dividends / Share: $38.77

NUE Dividend History: Dates, Payments & Yield list

Below is a schedule of all NUE dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
09/30/202611/10/2026$0.5600.95%0%$0.00
06/30/202608/11/2026$0.5601.01%0.82%$271.95
03/31/202605/11/2026$0.5601.32%0.97%$232.00
12/31/202502/11/2026$0.5601.37%1.15%$194.42
09/30/202511/10/2025$0.5501.62%1.54%$142.66
06/30/202508/11/2025$0.5501.7%1.6%$137.72
03/31/202505/12/2025$0.5501.83%1.83%$120.12
12/31/202402/11/2025$0.5501.89%1.59%$138.11
09/27/202411/08/2024$0.5401.44%1.36%$158.84
06/28/202408/09/2024$0.5401.37%1.49%$145.14
03/27/202405/10/2024$0.5401.09%1.24%$174.47
12/28/202302/09/2024$0.5401.23%1.16%$186.54
09/28/202311/09/2023$0.5101.29%1.35%$151.16
06/29/202308/11/2023$0.5101.25%1.23%$166.52
03/30/202305/11/2023$0.5101.35%1.48%$137.51
12/29/202202/10/2023$0.5101.53%1.24%$164.11
09/29/202211/10/2022$0.5001.9%1.44%$139.03
06/29/202208/11/2022$0.5001.88%1.41%$141.90
03/30/202205/11/2022$0.5001.34%1.59%$125.97
12/30/202102/11/2022$0.5001.76%1.69%$118.41
09/29/202111/10/2021$0.4051.62%1.47%$110.36
06/29/202108/11/2021$0.4051.71%1.32%$122.72
03/30/202105/11/2021$0.4052.02%1.59%$101.98
12/30/202002/11/2021$0.4053.06%2.95%$54.85
09/29/202011/10/2020$0.4033.6%3.11%$51.78
06/29/202008/11/2020$0.4033.94%3.55%$45.41
03/30/202005/11/2020$0.4034.61%3.96%$40.63
12/30/201902/11/2020$0.4032.87%3.33%$48.34
09/26/201911/08/2019$0.4003.24%2.88%$55.56
06/27/201908/09/2019$0.4002.93%3.13%$51.06
03/28/201905/10/2019$0.4002.78%2.82%$56.80
12/28/201802/11/2019$0.4003.08%2.67%$59.90
09/27/201811/09/2018$0.3802.41%2.42%$62.78
06/28/201808/10/2018$0.3802.42%2.4%$63.45
03/28/201805/11/2018$0.3802.56%2.41%$63.12
12/28/201702/09/2018$0.3802.36%2.46%$61.77
09/28/201711/09/2017$0.3782.72%2.67%$56.52
06/28/201708/11/2017$0.3782.6%2.73%$55.37
03/29/201705/11/2017$0.3782.53%2.62%$57.53
12/28/201602/10/2017$0.3782.48%2.48%$60.99
09/28/201611/10/2016$0.3753.02%2.54%$59.14
06/28/201608/11/2016$0.3753.17%2.87%$52.35
03/29/201605/11/2016$0.3753.18%3.15%$47.61
12/29/201502/11/2016$0.3753.71%3.91%$38.35
09/28/201511/10/2015$0.3734.03%3.57%$41.72
06/26/201508/11/2015$0.3733.22%3.29%$45.28
03/27/201505/11/2015$0.3723.2%3.04%$48.93
12/29/201402/11/2015$0.3723.02%3.12%$47.71
09/26/201411/10/2014$0.3702.68%2.77%$53.46
06/26/201408/11/2014$0.3702.97%2.9%$50.97
03/27/201405/12/2014$0.3702.95%2.78%$53.16
12/27/201302/11/2014$0.3702.74%3.03%$48.90
09/25/201311/08/2013$0.3682.97%2.69%$54.62
06/26/201308/09/2013$0.3673.36%2.98%$49.22
03/26/201305/10/2013$0.3673.19%3.24%$45.35
12/27/201202/11/2013$0.3673.4%3.13%$46.87
09/26/201211/09/2012$0.3653.83%3.6%$40.54
06/27/201208/10/2012$0.3653.98%3.58%$40.76
03/28/201205/11/2012$0.3653.43%3.96%$36.89
12/28/201102/10/2012$0.3653.69%3.28%$44.47
09/28/201111/11/2011$0.3634.54%3.65%$39.70
06/28/201108/11/2011$0.3633.65%4.26%$34.03
03/29/201105/11/2011$0.3633.11%3.28%$44.26
12/29/201002/11/2011$0.3633.28%3.03%$47.81
09/28/201011/11/2010$0.3603.79%3.54%$40.64
06/28/201008/11/2010$0.3603.59%3.75%$38.36
03/29/201005/12/2010$0.3603.13%3.08%$46.77
12/29/200902/11/2010$0.3603.13%3.5%$41.15
09/28/200911/11/2009$0.3502.95%3.38%$41.46
06/26/200908/11/2009$0.3503.1%3.05%$45.94
03/27/200905/12/2009$0.3503.45%3.28%$42.73
12/29/200802/11/2009$0.3503.15%3.25%$43.07
09/26/200811/11/2008$0.5204.69%6.07%$34.24
06/26/200808/11/2008$0.5202.82%4.11%$50.64
03/26/200805/09/2008$0.5202.91%2.65%$78.41
12/27/200702/11/2008$0.6104.03%4.07%$59.95
09/26/200711/09/2007$0.6104.06%4.45%$54.79
06/27/200708/10/2007$0.6104.23%4.66%$52.34
03/28/200705/11/2007$0.6103.76%3.71%$65.85
12/27/200602/09/2007$0.6004.31%3.89%$61.65
09/27/200611/10/2006$0.6004.88%4.09%$58.71
06/28/200608/11/2006$0.6004.53%4.92%$48.77
03/29/200605/11/2006$0.2501.89%1.77%$56.54
12/28/200502/10/2006$0.3253.87%3.23%$40.22
09/28/200511/11/2005$0.2002.75%2.47%$32.42
06/28/200508/11/2005$0.1252.1%1.71%$29.25
03/29/200505/11/2005$0.1251.78%1.93%$25.94
12/29/200402/11/2005$0.0650.95%0.91%$28.46
09/28/200411/11/2004$0.0651.15%1.05%$24.72
06/28/200408/11/2004$0.0531.12%1.02%$20.52
03/29/200405/11/2004$0.0531.35%1.42%$14.79
12/29/200302/11/2004$0.0501.39%1.32%$15.20
09/26/200311/11/2003$0.0501.75%1.49%$13.43
06/26/200308/11/2003$0.0501.62%1.6%$12.49
03/27/200305/12/2003$0.0502.09%1.84%$10.85
12/27/200202/11/2003$0.0481.84%1.92%$9.91
09/25/200211/08/2002$0.0481.9%1.74%$10.95
06/26/200208/09/2002$0.0481.18%1.44%$13.24
03/26/200205/10/2002$0.0481.22%1.29%$14.74
12/26/200102/08/2002$0.0431.32%1.24%$13.69
09/26/200111/09/2001$0.0431.83%1.52%$11.16
06/27/200108/10/2001$0.0431.43%1.43%$11.85
03/28/200105/11/2001$0.0431.63%1.37%$12.38
12/27/200002/09/2001$0.0381.56%1.4%$10.72
09/27/200011/10/2000$0.0381.98%1.74%$8.64
06/28/200008/11/2000$0.0381.78%1.53%$9.81
03/29/200005/12/2000$0.0381.24%1.42%$10.53
12/29/199902/11/2000$0.0330.95%1.1%$11.78
09/28/199911/11/1999$0.0331.15%1.01%$12.91
06/28/199908/11/1999$0.0331.09%1.04%$12.47
03/29/199905/12/1999$0.0331.15%0.89%$14.53
12/29/199802/11/1999$0.0301.14%1.05%$11.41
09/28/199811/11/1998$0.0301.12%1.07%$11.19
06/26/199808/11/1998$0.0301.05%1.13%$10.58
03/27/199805/12/1998$0.0300.87%0.84%$14.36
12/29/199702/11/1998$0.0250.86%0.81%$12.27
09/26/199711/11/1997$0.0250.73%0.8%$12.53
06/26/199708/11/1997$0.0250.7%0.67%$15.03
03/26/199705/12/1997$0.0250.85%0.7%$14.25
12/27/199602/11/1997$0.0200.63%0.65%$12.25
09/26/199611/11/1996$0.0200.64%0.67%$11.91
06/26/199608/09/1996$0.0200.62%0.65%$12.34
03/27/199605/10/1996$0.0200.53%0.56%$14.28
12/27/199502/09/1996$0.0180.51%0.47%$14.91
09/27/199511/10/1995$0.0180.63%0.61%$11.44
06/28/199508/11/1995$0.0180.52%0.56%$12.47
03/27/199505/12/1995$0.0180.53%0.56%$12.44
12/23/199402/10/1995$0.0110.33%0.33%$13.56
09/26/199411/11/1994$0.0110.26%0.31%$14.72
06/24/199408/11/1994$0.0110.27%0.27%$16.63
03/25/199405/12/1994$0.0110.29%0.3%$14.97
12/27/199302/11/1994$0.0100.31%0.27%$14.59
09/24/199311/11/1993$0.0100.32%0.32%$12.53
06/24/199308/11/1993$0.0100.37%0.38%$10.61
03/25/199305/12/1993$0.0100.34%0.37%$10.91
12/24/199202/11/1993$0.0090.37%0.33%$10.61
09/24/199211/11/1992$0.0090.52%0.43%$8.17
06/24/199208/11/1992$0.0090.55%0.53%$6.59
03/25/199205/12/1992$0.0090.6%0.56%$6.25
12/24/199102/11/1992$0.0080.65%0.53%$6.19
09/24/199111/11/1991$0.0080.64%0.66%$4.95
06/24/199108/09/1991$0.0080.66%0.68%$4.80
03/22/199105/10/1991$0.0080.68%0.64%$5.06
12/24/199002/11/1991$0.0080.78%0.65%$4.63
09/24/199011/12/1990$0.0080.87%0.85%$3.52
06/25/199008/10/1990$0.0080.69%0.72%$4.17
03/26/199005/11/1990$0.0080.74%0.74%$4.07
12/22/198902/09/1990$0.0070.75%0.85%$3.23
09/25/198911/10/1989$0.0070.74%0.76%$3.60
06/26/198908/11/1989$0.0070.74%0.68%$4.04
03/27/198905/12/1989$0.0070.93%0.88%$3.14
12/23/198802/10/1989$0.0060.86%0.78%$3.19
09/26/198811/11/1988$0.0060.93%0.94%$2.66
06/24/198808/11/1988$0.0060.95%0.88%$2.84
03/25/198805/12/1988$0.0060.91%1.03%$2.42
12/24/198702/11/1988$0.0060.92%0.98%$2.30
09/24/198711/11/1987$0.0060.77%1.07%$2.10
06/24/198708/11/1987$0.0060.9%0.76%$2.95
03/25/198703/27/1987$0.0061.04%1.05%$2.14
12/24/198602/11/1987$0.0051.09%0.87%$2.30
09/24/198609/26/1986$0.0050.97%1%$2.00
06/24/198606/26/1986$0.0050.76%0.82%$2.45
03/24/198603/26/1986$0.0050.67%0.69%$2.65
12/24/198512/26/1985$0.0040.77%0.77%$2.16
09/24/198509/26/1985$0.0040.92%0.91%$1.84
06/24/198506/26/1985$0.0041.1%1.1%$1.52
03/25/198503/27/1985$0.0041.13%1.16%$1.44
12/24/198412/26/1984$0.0041.15%1.15%$1.30
09/24/198409/26/1984$0.0041.09%1.12%$1.34
06/25/198406/27/1984$0.0041.25%1.22%$1.23
03/26/198403/28/1984$0.0040.99%0.99%$1.52
12/23/198312/28/1983$0.0030%0.91%$1.46
09/26/198309/28/1983$0.0030%0.91%$1.46

Projected Future Returns & Dividends for NUE

Based on past 10-year performance, here are NUE growth metrics:

Share price CAGR of +17.07%
Dividend CAGR of +4.09%

Using NUE CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

NUE (DRIP)NUE - No DRIP
Current Price$236.24$236.24
Start Shares42.3342.33
Start Value$10,000$10,000
  
After 10 years:
Final Share Count44.9142.33
Dividends Payment$0.84$0.84
Annual Dividends$150$142
Yield on cost1.50%1.42%
Share Price$1,142.23$1,142.23
Total Dividends$1,186$1,143
Final Value$51,293$49,494

Estimated Future Value + Dividends - NUE

NOTE: Above numbers are our estimate based on NUE's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

Nucor Corporation (NUE) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Nucor Corporation is a prominent producer and distributor of steel and diverse steel-related products. Within its Steel Mills division, the company manufactures a comprehensive range of steel goods. These include various sheet steel types like hot-rolled, cold-rolled, and galvanized, alongside plate steel. It also produces structural components such as wide-flange beams, beam blanks, H-piling, and sheet piling. Furthermore, this segment supplies bar steel products, encompassing blooms, billets, concrete reinforcing bars, merchant bars, and specialized bar quality items. Beyond manufacturing, Nucor's steel mills are involved in steel trading and the distribution of rebar. Its clientele primarily consists of steel service centers, fabricators, and manufacturers across the United States, Canada, and Mexico. The Steel Products segment provides an array of manufactured steel goods, such as hollow structural section tubing, electrical conduits, steel racking, joists and girders, steel decks, and fabricated concrete reinforcing steel. It also supplies cold finished steel, fasteners, complete metal building systems, insulated metal panels, steel grating, expanded metal, and various wire and wire mesh products. These offerings are largely directed towards nonresidential construction projects. Additionally, this segment manages a piling distribution operation. Nucor's Raw Materials division is responsible for producing direct reduced iron (DRI). It also acts as a broker for ferrous and nonferrous metals, pig iron, hot briquetted iron (HBI), and direct reduced iron (DRI). This segment supplies ferro-alloys, processes both ferrous and nonferrous scrap metals, and undertakes natural gas drilling activities. Its ferrous scrap is supplied to electric arc furnace steel mills and foundries for their manufacturing processes. Meanwhile, nonferrous scrap metal is sold to aluminum can manufacturers, secondary aluminum smelters, steel mills, various other processors, and direct consumers of diverse nonferrous metals. The corporation caters to a wide range of industries including agriculture, automotive, construction, energy and transmission, oil and gas, heavy equipment, infrastructure, and transportation. Sales are conducted via an in-house sales team and through the company's internal distribution and trading enterprises. Established in 1958, Nucor Corporation has its headquarters situated in Charlotte, North Carolina.

NUE website: https://www.nucor.com


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — NUE

Value from:
Pay up to today
—
vs current price $236.24
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →