AEE · Ameren Corporation
$111.682026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-128.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-27 · $8) Analysts Range ($104 · $127) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $6.4B | — | 20.8% | 13.6% | $1.2B | −$3.0B | −$1.9B | 4.9% | — | 4.9% | $23.3B | $3.62 | — |
| 2022.Q4 | $8.0B | 24.4% | 19.0% | 14.0% | $1.3B | −$2.4B | −$1.1B | 6.4% | — | 5.4% | $25.4B | $3.92 | — |
| 2023.Q4 | $7.5B | -5.7% | 20.8% | 13.7% | $1.3B | −$2.6B | −$1.3B | 6.4% | — | 5.1% | $27.8B | $4.21 | — |
| 2024.Q4 | $7.6B | 1.6% | 19.9% | 6.5% | $1.4B | −$3.0B | −$1.6B | 7.5% | — | 4.8% | $30.8B | $4.32 | — |
| 2025.Q4 | $8.8B | 15.4% | 23.0% | 8.5% | $1.9B | −$2.3B | −$445MM | 7.0% | — | 5.8% | $33.2B | $5.32 | 15.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2026.Q4 | $9.0B | +2.3% | 23.5% | 9.7% | $1.9B | −$1.5B | $373MM | 7.2% | $348MM | 5.6% | $34.8B | $6.99 | 16.0 |
| 2027.Q4 | $9.6B | +6.4% | 23.5% | 10.8% | $2.0B | −$3.3B | −$1.3B | 7.4% | −$1.1B | 5.5% | $38.0B | $7.35 | 15.2 |
| 2028.Q4 | $10.2B | +6.0% | 23.5% | 12.0% | $2.1B | −$2.6B | −$521MM | 7.5% | −$421MM | 5.3% | $40.7B | $7.69 | 14.5 |
| 2029.Q4 | $10.7B | +5.8% | 23.5% | 13.1% | $2.2B | −$3.7B | −$1.5B | 7.6% | −$1.1B | 5.2% | $44.4B | $8.03 | 13.9 |
| 2030.Q4 | $11.3B | +5.5% | 23.5% | 14.3% | $2.3B | −$3.3B | −$1.0B | 7.8% | −$711MM | 5.0% | $47.7B | $8.36 | 13.4 |
|
| Term. Yr+ | $14.8B | 4.1% | 22.2% | 20.0% | $2.6B | −$1.3B | $1.4B | 8.6% | $14.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-128.2% vs market)