As of 2024-12-15, the Intrinsic Value of Alliant Energy Corp (LNT) is
64.87 USD. This LNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 60.45 USD, the upside of Alliant Energy Corp is
7.30%.
The range of the Intrinsic Value is 32.73 - 160.69 USD
64.87 USD
Intrinsic Value
LNT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.73 - 160.69 |
64.87 |
7.3% |
| DCF (Growth 10y) |
34.41 - 148.04 |
63.08 |
4.4% |
| DCF (EBITDA 5y) |
13.17 - 32.51 |
22.15 |
-63.4% |
| DCF (EBITDA 10y) |
19.26 - 39.09 |
28.33 |
-53.1% |
| Fair Value |
15.91 - 15.91 |
15.91 |
-73.68% |
| P/E |
47.98 - 57.19 |
52.34 |
-13.4% |
| EV/EBITDA |
26.98 - 57.30 |
35.92 |
-40.6% |
| EPV |
124.51 - 165.12 |
144.82 |
139.6% |
| DDM - Stable |
32.55 - 110.35 |
71.45 |
18.2% |
| DDM - Multi |
40.39 - 99.10 |
56.56 |
-6.4% |
LNT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,511.47 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
256.60 |
| Enterprise Value (mil) |
25,363.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.82% |
| Cost of Debt |
4.49% |
| WACC |
5.16% |