AEP · American Electric Power Company, Inc.
$132.682026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$23
-82.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($20 · $48) Analysts Range ($107 · $150) 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 | $16.6B | — | 19.6% | 4.4% | $3.1B | −$3.0B | $126MM | 5.4% | — | 5.4% | $58.0B | $4.78 | — |
| 2022.Q4 | $19.3B | 16.2% | 17.6% | 0.2% | $3.4B | −$3.5B | −$94MM | 7.3% | — | 5.6% | $64.2B | $4.44 | — |
| 2023.Q4 | $19.4B | 0.3% | 21.3% | 2.4% | $4.0B | −$8.9B | −$4.8B | 7.1% | — | 6.1% | $67.8B | $4.24 | — |
| 2024.Q4 | $19.9B | 2.8% | 23.9% | 0.0% | $4.8B | −$3.4B | $1.5B | 7.9% | — | 6.9% | $71.8B | $5.70 | — |
| 2025.Q4 | $21.8B | 9.4% | 24.3% | 3.4% | $5.1B | $3.1B | $8.2B | 7.4% | — | 6.7% | $80.2B | $6.88 | 13.0 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2026.Q4 | $23.1B | +6.2% | 24.8% | 5.0% | $5.4B | −$3.8B | $1.6B | 7.5% | $1.5B | 6.6% | $84.0B | $10.45 | 12.7 |
| 2027.Q4 | $24.4B | +5.4% | 25.3% | 6.7% | $5.8B | −$3.8B | $2.0B | 7.6% | $1.7B | 6.7% | $87.8B | $11.08 | 12.0 |
| 2028.Q4 | $25.8B | +6.0% | 26.1% | 8.4% | $6.2B | −$4.9B | $1.3B | 7.7% | $1.0B | 6.8% | $92.7B | $11.89 | 11.2 |
| 2029.Q4 | $28.7B | +11.0% | 25.9% | 10.0% | $6.7B | −$3.5B | $3.2B | 7.8% | $2.4B | 7.1% | $96.2B | $12.86 | 10.3 |
| 2030.Q4 | $30.0B | +4.4% | 25.9% | 11.7% | $6.9B | −$1.7B | $5.1B | 7.9% | $3.6B | 7.1% | $97.9B | $13.17 | 10.1 |
|
| Term. Yr+ | $38.3B | 4.1% | 23.7% | 20.0% | $7.3B | −$3.5B | $3.8B | 8.6% | $39.2B | 8.6% | — | — | — |
Active scenario IV: $23 (-82.3% vs market)