FirstEnergy Intrinsic
Value
As of 2024-12-13, the Intrinsic Value of FirstEnergy Corp (FE) is
54.02 USD. This FirstEnergy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.32 USD, the upside of FirstEnergy Corp is
34.00%.
The range of the Intrinsic Value is 30.29 - 103.83 USD
54.02 USD
Intrinsic Value
FirstEnergy Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.29 - 103.83 |
54.02 |
34.0% |
| DCF (Growth 10y) |
42.02 - 123.49 |
68.40 |
69.6% |
| DCF (EBITDA 5y) |
21.25 - 30.95 |
26.48 |
-34.3% |
| DCF (EBITDA 10y) |
33.71 - 50.06 |
41.93 |
4.0% |
| Fair Value |
33.41 - 33.41 |
33.41 |
-17.13% |
| P/E |
29.84 - 54.99 |
41.14 |
2.0% |
| EV/EBITDA |
(0.75) - 40.12 |
18.58 |
-53.9% |
| EPV |
98.46 - 164.51 |
131.48 |
226.1% |
| DDM - Stable |
16.84 - 41.29 |
29.06 |
-27.9% |
| DDM - Multi |
40.81 - 74.14 |
52.29 |
29.7% |
FirstEnergy Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,237.22 |
| Beta |
-0.12 |
| Outstanding shares (mil) |
576.32 |
| Enterprise Value (mil) |
46,503.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.90% |
| Cost of Debt |
5.75% |
| WACC |
5.25% |