FE
FirstEnergy Corp
Price:  
39.14 
USD
Volume:  
2,675,865.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FirstEnergy Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of FirstEnergy Corp (FE) is 43.88 USD. This FirstEnergy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.14 USD, the upside of FirstEnergy Corp is %.

The range of the Intrinsic Value is 19.04 - 111.00 USD

39.14 USD
Stock Price
43.88 USD
Intrinsic Value
Intrinsic Value Details

FirstEnergy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.04 - 111.00 43.88 12.1%
DCF (Growth 10y) 27.76 - 122.02 53.41 36.5%
DCF (EBITDA 5y) 13.62 - 21.25 16.29 -58.4%
DCF (EBITDA 10y) 21.42 - 33.47 26.22 -33.0%
Fair Value 50.83 - 50.83 50.83 29.87%
P/E 38.80 - 48.29 43.33 10.7%
EV/EBITDA (2.54) - 33.96 13.85 -64.6%
EPV 81.65 - 124.77 103.21 163.7%
DDM - Stable 20.55 - 53.17 36.86 -5.8%
DDM - Multi 26.86 - 50.51 34.74 -11.3%

FirstEnergy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 22,525.85
Beta 0.45
Outstanding shares (mil) 575.52
Enterprise Value (mil) 46,152.85
Market risk premium 4.60%
Cost of Equity 8.00%
Cost of Debt 5.56%
WACC 6.17%