As of 2025-12-18, the Intrinsic Value of FirstEnergy Corp (FE) is 59.71 USD. This FirstEnergy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.50 USD, the upside of FirstEnergy Corp is 34.20%.
The range of the Intrinsic Value is 26.28 - 163.51 USD
Based on its market price of 44.50 USD and our intrinsic valuation, FirstEnergy Corp (FE) is undervalued by 34.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.28 - 163.51 | 59.71 | 34.2% |
| DCF (Growth 10y) | 38.77 - 184.73 | 74.53 | 67.5% |
| DCF (EBITDA 5y) | 16.57 - 33.47 | 25.35 | -43.0% |
| DCF (EBITDA 10y) | 29.29 - 51.81 | 40.47 | -9.1% |
| Fair Value | 57.56 - 57.56 | 57.56 | 29.35% |
| P/E | 45.26 - 56.42 | 50.88 | 14.3% |
| EV/EBITDA | (2.17) - 43.92 | 23.44 | -47.3% |
| EPV | 92.20 - 140.70 | 116.45 | 161.7% |
| DDM - Stable | 22.97 - 72.07 | 47.52 | 6.8% |
| DDM - Multi | 31.98 - 72.79 | 43.87 | -1.4% |
| Market Cap (mil) | 25,706.31 |
| Beta | 0.10 |
| Outstanding shares (mil) | 577.67 |
| Enterprise Value (mil) | 51,772.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.95% |
| Cost of Debt | 5.24% |
| WACC | 5.58% |