As of 2024-07-27, the Intrinsic Value of Ameren Corp (AEE) is
78.91 USD. This Ameren valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.04 USD, the upside of Ameren Corp is
%.
The range of the Intrinsic Value is 36.33 - 200.65 USD
78.91 USD
Intrinsic Value
Ameren Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.33 - 200.65 |
78.91 |
1.1% |
| DCF (Growth 10y) |
37.11 - 180.62 |
74.57 |
-4.4% |
| DCF (EBITDA 5y) |
57.33 - 73.74 |
66.49 |
-14.8% |
| DCF (EBITDA 10y) |
59.40 - 83.01 |
71.64 |
-8.2% |
| Fair Value |
31.19 - 31.19 |
31.19 |
-60.03% |
| P/E |
68.11 - 79.83 |
77.83 |
-0.3% |
| EV/EBITDA |
82.95 - 97.55 |
91.12 |
16.8% |
| EPV |
96.45 - 150.07 |
123.26 |
57.9% |
| DDM - Stable |
40.12 - 120.56 |
80.34 |
2.9% |
| DDM - Multi |
44.36 - 97.66 |
60.37 |
-22.6% |
Ameren Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,810.93 |
| Beta |
0.09 |
| Outstanding shares (mil) |
266.67 |
| Enterprise Value (mil) |
37,909.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.37% |
| Cost of Debt |
4.53% |
| WACC |
5.79% |