AEE · Ameren Corporation
$118.322026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$38
-67.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($42 · $68) Analysts Range ($115 · $131) 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 |
|---|
| 2024.Q1 | $7.5B | — | 20.8% | 14.1% | $1.3B | −$2.6B | −$1.2B | 6.8% | — | 4.7% | $28.5B | $4.14 | — |
| 2024.Q4 | $7.5B | 0.0% | 20.8% | 6.5% | $1.5B | −$3.0B | −$1.6B | 7.5% | — | 4.9% | $30.8B | $4.14 | — |
| 2025.Q1 | $7.6B | 1.6% | 19.9% | 6.8% | $1.4B | −$3.3B | −$1.9B | 7.4% | — | 4.5% | $31.8B | $4.25 | — |
| 2025.Q4 | $7.6B | 0.0% | 19.9% | 8.5% | $1.4B | −$2.3B | −$911MM | 7.0% | — | 4.3% | $33.2B | $4.25 | — |
| 2026.Q1 | $8.9B | 16.5% | 24.0% | 8.8% | $1.9B | −$2.8B | −$877MM | 6.4% | — | 8.1% | $14.7B | $5.47 | 15.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2027.Q1 | $9.3B | +5.1% | 24.0% | 9.9% | $2.0B | −$1.4B | $647MM | 6.5% | $607MM | 13.1% | $16.0B | $7.24 | 16.3 |
| 2028.Q1 | $9.9B | +5.7% | 22.7% | 11.0% | $2.0B | −$1.3B | $730MM | 6.8% | $642MM | 11.9% | $17.3B | $7.14 | 16.6 |
| 2029.Q1 | $10.4B | +6.0% | 21.3% | 12.1% | $2.0B | −$1.1B | $814MM | 7.0% | $669MM | 11.0% | $18.4B | $7.03 | 16.8 |
| 2030.Q1 | $11.0B | +5.1% | 20.0% | 13.3% | $1.9B | −$2.5B | −$566MM | 7.2% | −$434MM | 9.7% | $20.9B | $6.85 | 17.3 |
| 2031.Q1 | $11.6B | +5.5% | 17.4% | 14.4% | $1.7B | −$2.6B | −$916MM | 7.4% | −$654MM | 7.8% | $23.5B | $6.20 | 19.1 |
|
| Term. Yr+ | $15.1B | 4.1% | 17.4% | 20.0% | $2.1B | −$1.0B | $1.1B | 8.6% | $11.9B | 8.6% | — | — | — |
Active scenario IV: $38 (-67.9% vs market)