The Discounted Cash Flow (DCF) valuation of NRG Energy Inc (NRG) is 213.39 USD. With the latest stock price at 164.22 USD, the upside of NRG Energy Inc based on DCF is 29.9%.
Based on the latest price of 164.22 USD and our DCF valuation, NRG Energy Inc (NRG) is a buy. buying NRG stocks now will result in a potential gain of 29.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.2% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 120.99 - 555.91 | 213.39 |
| Upside | -26.3% - 238.5% | 29.9% |