CMS
CMS Energy Corp
Price:  
57.70 
USD
Volume:  
2,084,459.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMS Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of CMS Energy Corp (CMS) is 61.00 USD. This CMS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.70 USD, the upside of CMS Energy Corp is %.

The range of the Intrinsic Value is 28.53 - 146.57 USD

57.70 USD
Stock Price
61.00 USD
Intrinsic Value
Intrinsic Value Details

CMS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.53 - 146.57 61.00 5.7%
DCF (Growth 10y) 38.38 - 156.26 71.02 23.1%
DCF (EBITDA 5y) 37.12 - 48.24 43.65 -24.3%
DCF (EBITDA 10y) 44.91 - 61.61 53.89 -6.6%
Fair Value 37.44 - 37.44 37.44 -35.12%
P/E 40.50 - 49.01 45.28 -21.5%
EV/EBITDA 43.03 - 60.27 53.11 -8.0%
EPV 87.43 - 127.72 107.57 86.4%
DDM - Stable 29.08 - 76.68 52.88 -8.4%
DDM - Multi 34.70 - 66.41 45.12 -21.8%

CMS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,834.55
Beta 0.37
Outstanding shares (mil) 291.76
Enterprise Value (mil) 32,250.55
Market risk premium 4.60%
Cost of Equity 7.44%
Cost of Debt 4.71%
WACC 5.85%