任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
The most significant operational opportunity for Steel Dynamics is the commercial ramp-up of its new Columbus aluminum flat-rolled mill alongside the post-investment capital expenditure inflection.
Consolidated operating margin dropping below 6.50% over two consecutive fiscal quarters.
We rate Steel Dynamics (STLD) a Sell with a Fair value of $147.56, representing an implied return of -36.39% from the report-date price of $231.99 on October 2, 2026.4
The investment committee rates Steel Dynamics as a Sell. For an investor, this means that the stock is materially overvalued relative to its through-cycle cash earnings power, creating an unfavorable risk-reward balance where prospective capital losses outweigh expected cash generation. New capital should not be committed to the shares at current market prices, and existing positions should be trimmed or sold to preserve capital.
On October 2, 2026, the report was prepared at a share price of $231.99. Our valuation establishes a Fair value of $147.56 and a Potential value of $230.11. At $231.99, the shares trade at a 57.22% premium to Fair value, which implies an expected return of -36.39%,. Furthermore, the report-date price exceeds even our optimistic Potential value of $230.11, indicating that the market has fully priced in an uninterrupted cyclical recovery and peak execution across all business segments.
The primary risk that would accelerate fundamental downside is a collapse in hot-rolled coil metal spreads driven by disruptive Section 232 Asian steel import shipments alongside slowing non-residential commercial construction. Because the fabrication business holds 10 to 12 weeks of higher-cost steel inventory, falling spot prices compress margins. This would push consolidated operating margins toward the broader steel industry benchmark of 4.10%, down from 8.12% in FY2025 ($1,475.99M operating income on $18,176.58M revenue),. A reader would see this risk unfolding through two consecutive quarters of consolidated operating margins dropping below 6.50% and negative year-over-year growth in steel fabrication backlogs.57
The strongest driver supporting business performance toward our Potential value of $230.11 is the capital investment cycle inflection as major spending on the Columbus aluminum mill concludes. Capital expenditures peaked at $1,868.01M in FY2024 and $948.03M in FY2025, and management has guided FY2027 capex to cap between $500M and $600M. If the Columbus mill successfully ramps to its target run-rate of $650M to $700M in through-cycle EBITDA while downstream fabrication order backlogs remain elevated (currently up 45% year-over-year), annual free cash flow will expand substantially. That cash flow would support resumed share repurchases, similar to the $900.87M deployed in FY2025. However, because Potential value sits below the report-date price of $231.99,, even this constructive operational path cannot justify purchasing the shares today.457
Steel Dynamics operates a pure-play electric arc furnace (EAF) mini-mill model integrated with its wholly owned metals recycling platform OmniSource. This circular model provides internal ferrous scrap sourcing and flexible production scheduling that flexes with scrap and electricity costs, avoiding the heavy fixed overhead, metallurgical coal dependencies, and multi-hundred-million-dollar blast furnace relining expenditures incurred by legacy integrated producers. Highly variable, performance-based compensation structures keep labor costs variable through cyclical downturns, ensuring unit operating cost advantages.5
Downstream steel fabrication operations (New Millennium Building Systems) maintain captive demand for steel joists, deck, and structural components. In 2026Q2, fabrication order backlogs were 45% higher year-over-year,, providing stable captive volume pull-through that absorbs upstream steel mill output and optimizes mill capacity utilization across economic cycles.5
In a cyclical upswing, domestic non-residential construction, infrastructure spending, and manufacturing reshoring drive robust demand across structural and flat-rolled steel. Finished steel price increases outpace scrap cost inflation, expanding metal spreads. Concurrently, commercial commissioning of the Columbus aluminum flat-rolled mill adds $650M-$700M of normalized through-cycle EBITDA, driving consolidated operating margins well above 13% and accelerating free cash flow conversion.5
We rate Steel Dynamics a Sell because its report-date price of $231.99 on October 2, 2026 trades at an unsustainable 57.22% premium to our through-cycle Fair value of $147.56,, fully exhausting the upside from its capital investment cycle inflection.4
Steel Dynamics, Inc. is an American metals producer and recycler operating a vertically integrated circular manufacturing model. Through its metals recycling platform, the company collects, sorts, and processes ferrous and nonferrous scrap metal. Ferrous products include melting steel, busheling, bundled scrap, shredded scrap, steel turnings, and cast iron, while nonferrous products include aluminum, brass, copper, and stainless steel. This scrap feeds the company's electric arc furnace steel mills and aluminum operations, while external industrial consumers purchase processed scrap for commercial manufacturing.
The company's steel and aluminum operations supply commercial consumers across non-residential construction, automotive, manufacturing, and consumer sectors. Steel Dynamics also operates captive downstream manufacturing facilities that consume internal steel production to manufacture finished building components, including steel joists and deck,. In addition to metal production, the company provides freight logistics via truck, rail, and river barge, along with scrap brokerage and customized scrap management programs for industrial manufacturing clients.
In a severe stress test reflecting simultaneous cyclical spread collapse, capital expenditure inflation, and interest rate headwinds, domestic hot-rolled coil spreads contract under elevated Asian imports entering through Section 232. Consolidated operating margins compress toward the broader basic materials steel industry average of 4.10%, down from FY2025 operating income of $1,475.99M on revenue of $18,176.58M (8.12% margin),. Simultaneously, contractor cost inflation at the Columbus flat-rolled aluminum mill elevates sustaining capex above management guidance caps of $500M-$600M, while a higher discount rate environment drives the cost of equity toward 12.57%,. Under these stress conditions, forward earnings valuation contracts to $78.31, representing severe downside risk relative to the share price of $231.99 as of 2026-10-02.
Disruptive foreign steel shipments entering under Section 232 from Asian countries depress domestic hot-rolled coil prices while 10-12 weeks of high-cost fabrication inventory compresses operating margins toward the broader steel industry benchmark operating margin of 4.10%, down from FY2025 operating income of $1,475.99M (8.12% margin). Trigger: operating margin below 6.50% over a 12-month horizon.57
投資判断を弱める5つの変化です。
Severe compression of hot-rolled coil spreads driven by disruptive Section 232 Asian steel import shipments and a 10-12 week high-cost fabrication inventory lag driving margins toward the broader steel industry average of 4.10%.
現在:8.12% in FY2025
警戒条件<6.50% over two consecutive fiscal quarters
Steel Dynamics possesses a Narrow economic moat grounded in structural cost advantages and downstream efficient scale. Operating exclusively via modern electric arc furnace mini-mills, the company bypasses the high fixed costs, metallurgical coal reliance, and extensive capital relining cycles inherent to integrated blast furnace producers. Its wholly owned OmniSource recycling subsidiary secures captive raw material scrap units, insulating the steelmaking operations from external supply bottlenecks and merchant scrap price spikes,. Additionally, performance-linked compensation aligns labor expense directly with operational output, creating a low and flexible variable cost floor.
This structural cost floor is complemented by significant downstream integration through its steel fabrication platform. Holding 10 to 12 weeks of steel inventory, the fabrication business converts upstream hot-rolled and structural steel into high-value building components, with order backlogs expanding 45% year-over-year in 2026Q2. While these advantages enable STLD to generate operating margins well above the broader steel industry average of 4.10%, the moat is bounded as Narrow rather than Wide because direct mini-mill peer Nucor generates higher gross and operating margins (gross margin 15.55%, operating margin 15.67%) compared to STLD's FY2025 gross margin of 13.16% and operating margin of 8.12%,,. Consequently, moat protection is modeled with a disciplined 5-year competitive fade horizon.
Steel Dynamics consistently generates returns in excess of its cost of capital across full cycles. In FY2025, operating during a cyclical down-leg characterized by spread compression, STLD generated operating income of $1,475.99M on revenue of $18,176.58M (8.12% operating margin),. Its FY2025 return on invested capital of 10.04% exceeded its computed WACC of 9.86% and normalized cycle cost of equity of 9.64%. Through-cycle ROIC comfortably outpaces the broader steel industry net margin benchmark of 1.90%, confirming resilient economic profit generation.2
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($147.56). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $2.0B after modeled reinvestment of $347.4M, with terminal value at 68.6% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Under the Base scenario, assigned a 50.0% probability, Fair value sits at $147.56, implying an expected return of -36.4% relative to $231.99 (as of 2026-10-02). This case reflects orderly commercial production across the new aluminum flat-rolled platform, capital investments conforming to guided normalized ceilings, and downstream fabrication backlogs that sustain through-cycle operating profitability above broader industry averages. Disconfirmation would occur if non-residential construction activity deteriorates or if trade enforcement fails to curb disruptive foreign steel shipments.
An operational beat driven by accelerated throughput or higher fabrication realizations demonstrates execution strength, but with shares trading at $231.99 against Fair value of $147.56, market pricing already incorporates substantial multi-year optimism.
Inline financial results validate consensus operational trajectories, but the share price at $231.99 trades at a substantial premium above Fair value of $147.56, yielding an unfavorable implied return of -36.4%.
An earnings miss driven by metal spread compression or capital expenditure cost creep invalidates the free cash flow harvest thesis, exposing the valuation to severe downward re-pricing toward historical trough levels.
Operating cash flow conversion relative to reported net income reflects sound underlying earnings quality. Working capital expanded during recent interim reporting periods primarily due to company-wide product pricing strength across operating units, which management projects will normalize into a funding source across subsequent periods. Downstream steel inventory covers several weeks of forward production, mitigating near-term spot supply disruptions without representing abnormal speculative buildup.
Consensus earnings projections have experienced modest upward revisions across recent reporting cycles, driven by multi-quarter visibility in downstream steel fabrication order backlogs and anticipated incremental throughput additions from the newly commissioned aluminum flat-rolled platform.
Backlog depth reveals non-residential commercial construction demand and guarantees captive volume pull-through for upstream mini-mills, protecting consolidated margins from spot metal spread compression.
Achieving commercial run-rates validates capital execution and transitions the asset from capital absorption to a major free cash flow contributor.
Cash flow dynamics reflect a major turning point in the corporate capital cycle. In FY2025, operating cash flow reached $1,449.53M on net income of $1,185.60M, delivering strong cash conversion of 1.22x. Capital expenditures of $948.03M absorbed a significant portion of operating cash flow, generating free cash flow of $501.51M. In the first half of 2026, working capital expanded due to broad product pricing gains, but management expects working capital to reverse and act as a funding source in the second half of 2026. With capex guided down to $300M-$350M in 2H 2026 and capped at $500M-$600M in FY2027, is modeled to accelerate to $1,968.74M in FY2026 and $2,260.09M in FY2027.
Steel Dynamics' ROIC is poised to rebound as the Columbus aluminum mill transitions from capital spending into operational earnings. In FY2025, cyclical metal spread compression lowered operating income to $1,475.99M on revenue of $18,176.58M,, generating a trough ROIC of 10.04%. As capex steps down to $500M-$600M by FY2027 and EBIT expands toward consensus projections of $2,979.37M in FY2026 and $3,230.27M in FY2027, invested capital efficiency will increase significantly.
In FY2025, STLD's ROIC of 10.04% exceeded its computed WACC of 9.86% and normalized cycle cost of equity of 9.64%, confirming positive economic value addition at cyclical trough. Through-cycle ROIC is projected to widen substantially above WACC as new capacity contributions materialize.
| 売上高 | $6,091,557,000 |
|---|---|
| 売上原価 | $5,132,583,000 |
| 売上総利益 | $958,974,000 |
| 営業費用 | $193,451,000 |
| 営業利益 | $765,523,000 |
| 営業外項目および税金 | -$231,436,000 |
| 純利益 | $534,087,000 |
| 総資産 | $16,419,780,000 |
|---|---|
| 現金 | $769,878,000 |
| 流動資産 | $6,484,171,000 |
| 負債合計 | $7,489,369,000 |
| 流動負債 | $2,122,254,000 |
| 株主資本 | $8,789,185,000 |
| 純利益 | $1,185,595,000 |
|---|---|
| 営業キャッシュ流入 | $1,805,968,000 |
| 減価償却費 | $551,390,000 |
| 株式報酬 | $68,983,000 |
| 営業キャッシュフロー | $1,449,534,000 |
| 営業キャッシュ流出 | $356,434,000 |
| 利用可能現金 | $2,044,544,000 |
| 期首現金 | $595,010,000 |
| 投資キャッシュ流出 | $974,957,000 |
| 設備投資 | $948,025,000 |
| その他の投資活動 | $26,932,000 |
| 財務キャッシュ流出 | $294,315,000 |
| 純有利子負債調達 | $985,819,000 |
| 自社株買い | $900,870,000 |
| 支払配当金 | $291,176,000 |
| その他の財務活動 | $88,088,000 |
| 期末現金 | $775,272,000 |
| 投資キャッシュフロー | -$974,957,000 |
| 財務キャッシュフロー | -$294,315,000 |
| 事業カテゴリー別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| Cost of | 51.3億 | 84.3% | — |
| Other | 9.6億 | 15.7% | — |
出典: SEC EDGAR · 提出日 2026-02-27 · SEC EDGAR
| 地域別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| United States | $170.2億 | 93.6% | 5.9% |
| Non Us | $11.5億 | 6.4% | -21.2% |
2026-10-04の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $76.1億 | $10.1億 | $3.8億 | $8.5億 | $6.5億 | $2億 | $3億 | $3165.6万 | $2503.4万 | $1.4億 | — | -$3.1億 | -$4.3億 | — | $8.5億 | $8.4億 | $23.6億 | 9.6% | — | 5.8% | — |
| 2017-12-31 | $93.6億 | $13.7億 | $8.1億 | $7.4億 | $5.7億 | $1.6億 | $3億 | $3619.7万 | $2.5億 | $1.5億 | — | -$1.4億 | -$4.1億 | $8.5億 | $10.4億 | $10.3億 | $23.8億 | 11.4% | — | 5.6% | — |
| 2018-12-31 | $118億 | $20.6億 | $12.6億 | $14.2億 | $11.8億 | $2.4億 | $3.2億 | $4331.7万 | $5.2億 | $1.7億 | — | -$9億 | -$7.2億 | $10.4億 | $8.3億 | $10.6億 | $23.8億 | 14.6% | — | 5.7% | — |
| 2019-12-31 | $104.5億 | $13.2億 | $6.7億 | $14億 | $9.4億 | $4.5億 | $3.2億 | $4763.1万 | $3.5億 | $2億 | — | -$5.8億 | -$2.7億 | $8.3億 | $13.9億 | $16.4億 | $27.3億 | 9.4% | — | 5.4% | — |
| 2020-12-31 | $95.9億 | $11.3億 | $5.5億 | $9.9億 | -$2.1億 | $12億 | $3.3億 | $5559.8万 | $1.1億 | $2.1億 | — | -$9.9億 | -$704.8万 | $13.9億 | $13.7億 | $13.7億 | $31億 | 8.8% | — | 4.4% | — |
| 2021-12-31 | $184.1億 | $46.1億 | $32.1億 | $22億 | $12億 | $10.1億 | $3.5億 | $5771.5万 | $10.6億 | $2.1億 | — | -$10億 | -$13.3億 | $13.7億 | $12.5億 | $12.4億 | $31.1億 | 23.4% | — | 5.6% | — |
| 2022-12-31 | $222.6億 | $55億 | $38.6億 | $44.6億 | $35.5億 | $9.1億 | $3.8億 | $5924万 | $18億 | $2.4億 | -$4221.8万 | -$18.8億 | -$22億 | $12.5億 | $16.3億 | $22.6億 | $30.7億 | 22.9% | — | 8.0% | — |
| 2023-12-31 | $188億 | $31.5億 | $24.5億 | $35.2億 | $18.6億 | $16.6億 | $4.4億 | $6174.4万 | $14.5億 | $2.7億 | -$188.9万 | -$19.7億 | -$17.8億 | $16.3億 | $14.1億 | $21.2億 | $30.7億 | 16.8% | — | 8.1% | — |
| 2024-12-31 | $175.4億 | $25.2億 | $15.4億 | $18.4億 | -$2350.3万 | $18.7億 | $4.8億 | $6658.9万 | $12.1億 | $2.8億 | $1.6億 | -$13億 | -$13.5億 | $14.1億 | $6億 | $7.4億 | $32.3億 | 11.1% | — | 8.5% | — |
| 2025-12-31 | $181.8億 | $21.1億 | $11.9億 | $14.5億 | $5億 | $9.5億 | $5.5億 | $6898.3万 | $9億 | $2.9億 | $9.9億 | -$9.7億 | -$2.9億 | $6億 | $7.8億 | $7.7億 | $42.1億 | 8.1% | — | 8.6% | — |
Steel Dynamics Inc. (STLD) trades at 10.0x forward earnings against a peer median of 22.7x. Its EV/EBITDA of 13.8x compares with a peer median of 18.0x. The comparison uses 4 peers: Nucor Corporation, Martin Marietta Materials Inc., Ecolab Inc. and The Sherwin-Williams Company, as of 2026-10-04.
Annual capital expenditures peaked at $1,868.01M in FY2024 and $1,657.91M in FY2023 during intensive construction of the Sinton mill and Columbus aluminum facility. Capex moderated to $948.03M in FY2025 (5.22% of revenue and 1.72x D&A of $551.39M). Management explicitly guided 2H 2026 capex to $300M-$350M and FY2027 capex to be capped at $500M-$600M maximum. Across the broader basic materials steel industry, capex-to-depreciation averages 1.81x and capex-to-revenue averages 5.70%.57
In a cyclical upswing, domestic non-residential construction, infrastructure spending, and manufacturing reshoring drive robust demand across structural and flat-rolled steel. Finished steel price increases outpace scrap cost inflation, expanding metal spreads. Concurrently, commercial commissioning of the Columbus aluminum flat-rolled mill adds $650M-$700M of normalized through-cycle EBITDA, driving consolidated operating margins well above 13% and accelerating free cash flow conversion.
In a cyclical downswing, non-residential commercial construction activity contracts, slowing orders for steel joists, deck, and structural beams. Simultaneously, global steel overcapacity prompts surging foreign shipments through Section 232 exemptions, collapsing domestic hot-rolled coil spreads. High-cost fabrication inventory lags compound margin compression, pushing operating margins toward broader steel industry levels of 4.10% and curbing operating cash flow.
Steel Dynamics is positioned among the most cost-efficient domestic steelmakers, utilizing flexible electric arc furnace technology and integrated scrap sourcing via OmniSource. Its operating margin of 8.12% in FY2025, nearly doubles the broader steel industry benchmark of 4.10%, though it trails direct mini-mill peer Nucor's 15.67% operating margin. Its downstream fabrication footprint secures captive volume pull-through, while diversification into flat-rolled aluminum creates a second growth leg that mitigates pure ferrous steel spread volatility.57
The committee rating is Sell based on a synthesized Fair value of $147.56 against the share price of $231.99 as of 2026-10-02, representing an implied return of -36.39% and a premium to fair value of 57.22%. Given the absence of valuation margin of safety and significant downside skew across primary valuation anchors, no portfolio capital should be allocated to long exposure.4
Risk management requires strict adherence to the house Sell recommendation. Despite solid operational execution, flexible EAF mini-mill cost structures, and robust fabrication backlogs, market pricing at $231.99 leaves investors highly exposed to hot-rolled coil spread compression and Section 232 import disruptions. Investors should avoid initiating positions, liquidate existing long holdings, and monitor quarterly checkpoints to assess through-cycle re-entry opportunities below Fair value.
Trading at a 57.22% premium to our through-cycle Fair value of $147.56 and above our Potential value ceiling of $230.11, Steel Dynamics provides zero margin of safety for fundamental value investors. Despite robust return on invested capital and circular scrap integration, current market pricing embeds optimistic cyclical peak multiples that leave investors exposed to permanent capital loss if steel spreads contract toward historical norms.
While the capital cycle inflection from $1,868.01M in FY2024 capex to guided caps of $500M-$600M in FY2027 provides strong cash flow visibility, the stock at $231.99 already discounts the full $650M-$700M EBITDA run-rate of the new Columbus mill. Risk-reward is heavily skewed to the downside given Section 232 import pressure.457
Although Steel Dynamics maintained aggressive share repurchases of $900.87M in FY2025 and holds $769.88M in cash, repurchase accretiveness diminishes significantly at 57.22% above Fair value. Prospective total returns are constrained by a modest dividend yield and substantial downside price risk toward $147.56.7
We recommend selling Steel Dynamics (STLD) based on an unfavorable risk-reward profile, with the stock trading at $231.99 on October 2, 2026 against our through-cycle Fair value of $147.56, representing a 57.22% valuation premium and -36.39% implied return. Although the business demonstrates superior operational execution and is entering a free cash flow harvesting phase as Columbus capex normalizes from $1,868.01M in FY2024 to guided caps of $500M-$600M in FY2027, current market prices have overcapitalized these gains. The share price exceeds even our Potential value ceiling of $230.11, pricing in uninterrupted volume growth and peak steel spreads.457
Investors should capitalize on current valuation strength to reallocate capital into opportunities offering an adequate margin of safety. While structural cost advantages from internal scrap recycling via OmniSource and 45% YoY backlog expansion in fabrication provide operational resilience, exposure to disruptive Asian import shipments and higher-for-longer interest rates leave current equity valuation exposed to severe multiple compression.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
A downside scenario exists where macroeconomic deceleration across non-residential construction coincides with elevated foreign steel import shipments entering under tariff frameworks. Under these conditions, hot-rolled coil spreads collapse toward broader steel industry averages, while commissioning bottlenecks and contractor cost inflation prolong capital expenditure and delay incremental earnings. High-cost fabrication inventory lags compress operating margins and operating cash flow contracts, forcing an interruption of share repurchases and triggering multiple de-rating.
Sticky interest rates with 10-year Treasury yield at 5.24% and high cyclical raw beta of 1.4324 push strict cost of equity above 12.57% (from computed moderate Ke of 10.57%), deeply impairing equity present value across discounted cash flow models. Trigger: cost of equity exceeding 12.57% over an 18-month horizon.2
Consensus models embed rapid FY2026 revenue expansion of 31.13% to $23,834.23M over FY2025 revenue of $18,176.58M. If contractor cost inflation delays commercial ramp at Columbus and commercial construction activity contracts, revenue growth decelerates by more than 10 percentage points across the forecast horizon. Trigger: annual revenue growth falling below 5.0% over a 24-month horizon.57
Steel Dynamics trades at 10.03x forward P/E, below direct peer Nucor at 12.11x. A 20% valuation contraction to 8.4x reflects historical steel mini-mill trough valuation multiples during capacity overbuild periods as the market discounts sustainable product mix differentiation. Trigger: forward P/E multiple falling below 8.4x over a 12-month horizon.34
Contractor cost inflation and commissioning bottlenecks at the Columbus aluminum flat-rolled mill breaching management's $500M-$600M FY2027 capital expenditure cap and delaying free cash flow conversion.
現在:$948.03M in FY2025
警戒条件>$850.00M in FY2027
Downturn in non-residential commercial construction starts eroding steel joist and deck demand, eliminating captive pull-through volume that absorbs upstream electric arc furnace mini-mill production.
現在:45% higher year-over-year in 2026Q2
警戒条件Negative year-over-year backlog growth
Top-line volume failure relative to FY2027 consensus revenue expectations of $23,927.67M, signaling stalled Columbus aluminum commercial volume ramp and falling steel shipments.
現在:$18,176.58M in FY2025
警戒条件<$20,000.00M in FY2027
Macroeconomic higher-for-longer interest rate persistence with 10-year Treasury yields at 5.24% and raw beta of 1.4324 elevating discount rates and compressing present value multiples.
現在:10.57% computed moderate Ke
警戒条件>12.57% sustained discount rate
| medium |
| 2 to 4 years |
| Downstream steel fabrication integration where order backlogs are up 45% year-over-year ensures captive internal volume absorption that pure-play merchant steel producers lack.5 |
Under the moderate discount rate, $62.94 comes from forecast-period earnings and $178 from the long-term value, totaling $241.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows ($54.39) plus discounted terminal value ($119) minus signed per current share ($24.01) equals the $149 lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
The Bull scenario carries a 25.0% probability with Potential value reaching $230.11, representing an implied return of -0.8% from $231.99. In this outcome, commercial throughput at the Columbus facility accelerates ahead of schedule to achieve full through-cycle earnings power, non-residential construction demand drives sustained fabrication pricing gains, and disciplined domestic scrap pricing widens metal spreads. Substantial annual free cash flow expansion funds aggressive share repurchases. Disconfirmation would stem from unexpected startup delays or persistent contractor cost inflation.
A reduction in capital spending lowers reinvestment requirements, directly unlocking substantial free cash flow for share repurchases and balance sheet strength.
The spread between finished coil selling prices and raw scrap input costs dictates unit profit margins across electric arc furnace mini-mills.
Elevated foreign steel import inflows threaten domestic pricing power and place downward pressure on realized spot steel prices.
| $24.77B |
| $25.38B |
| $26.02B |
| Revenue growth | 31.1% | 0.4% | 3.5% | 2.5% | 2.5% |
| Operating margin | 12.5% | 13.5% | 13.0% | 11.5% | 10.5% |
| Operating income | $2.98B | $3.23B | $3.22B | $2.92B | $2.73B |
| Tax rate | 22.3% | 22.3% | 22.0% | 22.0% | 22.0% |
| NOPAT | $2.32B | $2.51B | $2.51B | $2.28B | $2.13B |
| Reinvestment | $347.42M | $251.12M | $376.68M | $455.40M | $426.19M |
| Reinvestment rate (of NOPAT) | 15.0% | 10.0% | 15.0% | 20.0% | 20.0% |
| Free cash flow to firm | $1.97B | $2.26B | $2.13B | $1.82B | $1.70B |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Steel Dynamics maintains a highly shareholder-friendly, disciplined capital allocation strategy. Over FY2025, the company repurchased $900.87M of common stock and returned an additional $350M through repurchases in the first half of 2026, leaving $489M in remaining board authorization. Diluted shares outstanding contracted from 148.40M in FY2025 to 143.33M as of 2026-10-04. Dividends paid stand at $2.12 per share annually. The balance sheet remains solid with $769.88M in cash as of FY2025 against total debt of $4,393.54M, resulting in a modest debt-to-capital weight of 11.67%. As growth capex winds down toward $500M-$600M in FY2027, management plans to allocate incremental free cash flow toward expanding share repurchases.
Annual capital expenditures declined from $1,868.01M in FY2024 to $948.03M in FY2025, with management guiding FY2027 capex to a capped range of $500M-$600M. FY2025 FCF was $501.51M on operating cash flow of $1,449.53M.
Free cash flow conversion accelerates sharply, expanding annual FCFF toward $1.97B in FY2026 and $2.26B in FY2027, funding sustained share repurchases.
Downstream fabrication order backlogs are 45% higher year-over-year,, with improved pricing extending into 2027, supporting operating income above broader steel industry benchmarks of 4.10%.
High-margin captive fabrication volume protects consolidated operating profitability from spot hot-rolled coil spread erosion during cyclical downturns.
At the share price of $231.99 as of 2026-10-02, the stock trades at a 57.22% premium above synthesized Fair value of $147.56 and a forward P/E of 10.03x.
The market is pricing in flawless execution and peak-cycle earnings power, leaving an implied return of -36.39% to Fair value and establishing an asymmetric downside risk profile.
| マージン |
|---|
| STLD | Steel Dynamics Inc. | $33.3B | 10.0x | 1.6x | 13.8x | 17.6% | — |
| NUE | Nucor Corporation | $54.5B | 12.1x | 1.5x | 10.6x | 14.5% | 15.7% |
| MLM | Martin Marietta Materials Inc. | $34.3B | 21.8x | 5.1x | 16.6x | 8.9% | 20.2% |
| ECL | Ecolab Inc. | $76.7B | 29.1x | 4.6x | 20.7x | 22.0% | 18.5% |
| SHW | The Sherwin-Williams Company | $77.6B | 23.5x | 3.2x | 19.5x | 65.1% | 18.1% |
| positive |
| Automotive lightweighting and packaging demand for recyclable aluminum sheet create a large addressable domestic market, supporting STLD's new flat-rolled aluminum platform. |
| >$600.00M |
| Breach of management capex guidance ceiling; demote capital cycle inflection thesis and reduce projected free cash flow yields.5 |
| Fabrication Order Backlog | Year-over-year backlog contraction >15% | Signal of commercial construction downturn; reduce forward shipment volume and fabrication pricing assumptions.5 |
