NRG
NRG Energy Inc
Price:  
55.32 
USD
Volume:  
4,439,757.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NRG Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of NRG Energy Inc (NRG) is 63.32 USD. This NRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.32 USD, the upside of NRG Energy Inc is %.

The range of the Intrinsic Value is 43.89 - 94.08 USD

55.32 USD
Stock Price
63.32 USD
Intrinsic Value
Intrinsic Value Details

NRG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.89 - 94.08 63.32 14.5%
DCF (Growth 10y) 57.18 - 109.98 77.70 40.4%
DCF (EBITDA 5y) 10.20 - 15.18 12.10 -78.1%
DCF (EBITDA 10y) 27.32 - 36.36 31.21 -43.6%
Fair Value -197.00 - -197.00 -197.00 -456.11%
P/E (119.93) - 79.56 (24.03) -143.4%
EV/EBITDA (57.46) - 28.79 (16.93) -130.6%
EPV 130.78 - 177.49 154.14 178.6%
DDM - Stable (66.27) - (129.13) (97.70) -276.6%
DDM - Multi 47.62 - 73.16 57.76 4.4%

NRG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,489.04
Beta 0.80
Outstanding shares (mil) 225.76
Enterprise Value (mil) 23,749.04
Market risk premium 4.60%
Cost of Equity 7.91%
Cost of Debt 6.16%
WACC 6.50%