As of 2024-09-14, the Intrinsic Value of Nextera Energy Inc (NEE) is
81.26 USD. This NEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.65 USD, the upside of Nextera Energy Inc is
%.
The range of the Intrinsic Value is 44.40 - 185.94 USD
81.26 USD
Intrinsic Value
NEE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.40 - 185.94 |
81.26 |
-4.0% |
| DCF (Growth 10y) |
71.00 - 242.40 |
115.84 |
36.8% |
| DCF (EBITDA 5y) |
21.27 - 36.80 |
27.82 |
-67.1% |
| DCF (EBITDA 10y) |
45.87 - 68.88 |
55.69 |
-34.2% |
| Fair Value |
30.12 - 30.12 |
30.12 |
-64.42% |
| P/E |
61.76 - 65.74 |
64.64 |
-23.6% |
| EV/EBITDA |
25.66 - 42.72 |
35.49 |
-58.1% |
| EPV |
94.14 - 129.83 |
111.99 |
32.3% |
| DDM - Stable |
36.63 - 119.88 |
78.25 |
-7.6% |
| DDM - Multi |
48.01 - 114.85 |
66.89 |
-21.0% |
NEE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
173,915.97 |
| Beta |
0.25 |
| Outstanding shares (mil) |
2,054.53 |
| Enterprise Value (mil) |
254,997.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.09% |
| Cost of Debt |
4.39% |
| WACC |
5.42% |