AEP · American Electric Power Company, Inc.
$138.692026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$24
-82.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($16 · $52) Analysts Range ($129 · $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 |
|---|
| 2024.Q1 | $19.4B | — | 21.3% | 0.0% | $4.3B | −$8.2B | −$3.9B | 7.3% | — | 6.2% | $69.0B | $4.04 | — |
| 2024.Q4 | $19.4B | 0.0% | 21.3% | 0.0% | $4.2B | −$3.4B | $830MM | 7.9% | — | 5.9% | $71.8B | $4.04 | — |
| 2025.Q1 | $19.9B | 2.8% | 23.9% | 7.6% | $4.4B | −$3.7B | $737MM | 7.3% | — | 6.1% | $73.3B | $5.42 | — |
| 2025.Q4 | $19.9B | 0.0% | 23.9% | 3.4% | $4.6B | $3.1B | $7.7B | 7.4% | — | 6.0% | $80.2B | $5.42 | — |
| 2026.Q1 | $22.2B | 11.3% | 23.5% | 1.2% | $5.1B | $1.1B | $6.2B | 7.4% | — | 6.3% | $82.5B | $6.68 | 14.6 |
| italics below = DCF projection · 10yr Rev CAGR: 6.2% |
| 2027.Q1 | $23.8B | +7.2% | 24.8% | 3.1% | $5.7B | −$4.6B | $1.1B | 7.4% | $988MM | 6.7% | $87.1B | $10.41 | 13.3 |
| 2028.Q1 | $25.2B | +6.2% | 25.4% | 5.0% | $6.1B | −$4.6B | $1.4B | 7.5% | $1.2B | 6.8% | $91.7B | $11.13 | 12.5 |
| 2029.Q1 | $27.2B | +7.7% | 26.0% | 6.9% | $6.6B | −$6.6B | −$43MM | 7.7% | −$35MM | 6.9% | $98.4B | $12.02 | 11.5 |
| 2030.Q1 | $29.3B | +7.7% | 26.4% | 8.8% | $7.0B | $0MM | $7.0B | 7.8% | $5.3B | 7.2% | $98.4B | $12.88 | 10.8 |
| 2031.Q1 | $31.3B | +6.9% | 26.4% | 10.6% | $7.4B | $0MM | $7.4B | 7.9% | $5.1B | 7.5% | $98.4B | $13.49 | 10.3 |
|
| Term. Yr+ | $42.1B | 4.1% | 23.7% | 20.0% | $8.0B | −$3.8B | $4.2B | 8.6% | $43.1B | 8.6% | — | — | — |
Active scenario IV: $24 (-82.8% vs market)