The Discounted Cash Flow (DCF) valuation of NRG Energy Inc (NRG) is 267.93 USD. With the latest stock price at 73.71 USD, the upside of NRG Energy Inc based on DCF is 263.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 139.81 - 1,041.15 | 267.93 |
| Upside | 89.7% - 1312.5% | 263.5% |