CNP · CenterPoint Energy, Inc.
$45.042026-07-21Sector: Utilities; Industry: Diversified Utilities; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-143.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-18 · $-17) Analysts Range ($37 · $50) 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 | $8.7B | — | 20.2% | 15.3% | $1.5B | −$2.5B | −$977MM | 6.9% | — | 5.2% | $28.5B | $1.39 | — |
| 2024.Q4 | $8.7B | 0.0% | 20.2% | 16.1% | $1.5B | −$3.6B | −$2.1B | 7.2% | — | 5.0% | $31.0B | $1.39 | — |
| 2025.Q1 | $8.6B | -0.6% | 23.0% | 17.0% | $1.7B | −$2.5B | −$847MM | 7.2% | — | 5.3% | $31.2B | $1.55 | — |
| 2025.Q4 | $8.6B | 0.0% | 23.0% | 15.6% | $1.7B | −$3.3B | −$1.6B | 7.0% | — | 5.1% | $34.2B | $1.55 | — |
| 2026.Q1 | $9.4B | 8.9% | 22.5% | 16.2% | $1.8B | −$4.5B | −$2.7B | 7.1% | — | 5.1% | $34.9B | $1.63 | 14.0 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2027.Q1 | $10.1B | +7.4% | 22.5% | 16.6% | $1.9B | −$5.6B | −$3.7B | 7.2% | −$3.4B | 5.0% | $40.5B | $2.88 | 15.6 |
| 2028.Q1 | $10.6B | +4.7% | 22.4% | 17.0% | $2.0B | −$2.8B | −$793MM | 7.3% | −$689MM | 4.7% | $43.3B | $2.98 | 15.1 |
| 2029.Q1 | $11.2B | +5.5% | 22.2% | 17.3% | $2.0B | −$2.6B | −$561MM | 7.5% | −$454MM | 4.6% | $45.9B | $3.11 | 14.5 |
| 2030.Q1 | $11.8B | +5.8% | 22.1% | 17.7% | $2.1B | −$2.8B | −$703MM | 7.6% | −$528MM | 4.5% | $48.7B | $3.25 | 13.9 |
| 2031.Q1 | $12.4B | +4.8% | 21.8% | 18.1% | $2.2B | −$2.4B | −$155MM | 7.8% | −$108MM | 4.4% | $51.1B | $3.34 | 13.5 |
|
| Term. Yr+ | $15.9B | 4.1% | 21.8% | 20.0% | $2.8B | −$1.3B | $1.5B | 8.6% | $15.2B | 8.6% | — | — | — |
Active scenario IV: $0 (-143.0% vs market)