The Discounted Cash Flow (DCF) valuation of NRG Energy Inc (NRG) is 136.91 USD. With the latest stock price at 157.82 USD, the upside of NRG Energy Inc based on DCF is -13.2%.
Based on the latest price of 157.82 USD and our DCF valuation, NRG Energy Inc (NRG) is a sell. selling NRG stocks now will result in a potential gain of 13.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.6% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 105.26 - 186.73 | 136.91 |
| Upside | -33.3% - 18.3% | -13.2% |