As of 2024-12-12, the Intrinsic Value of WEC Energy Group Inc (WEC) is
99.48 USD. This WEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.61 USD, the upside of WEC Energy Group Inc is
4.10%.
The range of the Intrinsic Value is 48.03 - 264.97 USD
99.48 USD
Intrinsic Value
WEC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.03 - 264.97 |
99.48 |
4.1% |
| DCF (Growth 10y) |
57.86 - 267.83 |
107.94 |
12.9% |
| DCF (EBITDA 5y) |
34.46 - 47.97 |
39.86 |
-58.3% |
| DCF (EBITDA 10y) |
44.83 - 63.92 |
52.89 |
-44.7% |
| Fair Value |
20.44 - 20.44 |
20.44 |
-78.62% |
| P/E |
77.76 - 92.00 |
84.71 |
-11.4% |
| EV/EBITDA |
48.13 - 62.83 |
54.72 |
-42.8% |
| EPV |
107.24 - 161.72 |
134.48 |
40.7% |
| DDM - Stable |
46.82 - 163.60 |
105.21 |
10.0% |
| DDM - Multi |
61.81 - 155.77 |
87.14 |
-8.9% |
WEC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,246.22 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
316.35 |
| Enterprise Value (mil) |
49,233.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.18% |
| Cost of Debt |
4.54% |
| WACC |
5.32% |