FE
FirstEnergy Corp
Price:  
40.00 
USD
Volume:  
3,024,094.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FirstEnergy Intrinsic Value

37.70 %
Upside

As of 2025-02-16, the Intrinsic Value of FirstEnergy Corp (FE) is 55.07 USD. This FirstEnergy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.00 USD, the upside of FirstEnergy Corp is 37.70%.

The range of the Intrinsic Value is 22.38 - 173.77 USD

40.00 USD
Stock Price
55.07 USD
Intrinsic Value
Intrinsic Value Details

FirstEnergy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.38 - 173.77 55.07 37.7%
DCF (Growth 10y) 29.06 - 179.46 61.76 54.4%
DCF (EBITDA 5y) 12.73 - 26.83 18.68 -53.3%
DCF (EBITDA 10y) 21.72 - 41.21 30.02 -25.0%
Fair Value 33.41 - 33.41 33.41 -16.46%
P/E 30.49 - 52.29 39.97 -0.1%
EV/EBITDA (3.97) - 38.84 18.50 -53.7%
EPV 89.79 - 150.23 120.01 200.0%
DDM - Stable 15.89 - 54.61 35.25 -11.9%
DDM - Multi 31.40 - 75.96 43.57 8.9%

FirstEnergy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,052.80
Beta 0.03
Outstanding shares (mil) 576.32
Enterprise Value (mil) 46,318.80
Market risk premium 4.60%
Cost of Equity 6.69%
Cost of Debt 5.75%
WACC 5.62%