FE
FirstEnergy Corp
Price:  
40.39 
USD
Volume:  
2,197,683.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FirstEnergy Intrinsic Value

22.10 %
Upside

What is the intrinsic value of FirstEnergy?

As of 2025-07-13, the Intrinsic Value of FirstEnergy Corp (FE) is 49.31 USD. This FirstEnergy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.39 USD, the upside of FirstEnergy Corp is 22.10%.

The range of the Intrinsic Value is 28.88 - 87.61 USD

Is FirstEnergy undervalued or overvalued?

Based on its market price of 40.39 USD and our intrinsic valuation, FirstEnergy Corp (FE) is undervalued by 22.10%.

40.39 USD
Stock Price
49.31 USD
Intrinsic Value
Intrinsic Value Details

FirstEnergy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.88 - 87.61 49.31 22.1%
DCF (Growth 10y) 37.49 - 99.18 59.04 46.2%
DCF (EBITDA 5y) 20.28 - 36.45 27.51 -31.9%
DCF (EBITDA 10y) 31.70 - 53.44 41.36 2.4%
Fair Value 47.00 - 47.00 47.00 16.36%
P/E 39.67 - 56.76 48.12 19.1%
EV/EBITDA (2.40) - 42.02 21.41 -47.0%
EPV 91.55 - 143.56 117.55 191.0%
DDM - Stable 18.19 - 37.85 28.02 -30.6%
DDM - Multi 35.72 - 55.50 43.29 7.2%

FirstEnergy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,311.49
Beta 0.12
Outstanding shares (mil) 577.16
Enterprise Value (mil) 47,965.49
Market risk premium 4.60%
Cost of Equity 6.85%
Cost of Debt 5.70%
WACC 5.65%