DTE · DTE Energy Company
$154.432026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Bull
$352
+128.2% vs market
Base · active
$0
-105.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-7 · $352) Analysts Range ($150 · $170) 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 | $12.7B | — | 17.6% | 10.0% | $2.0B | −$2.2B | −$141MM | 6.5% | — | 6.2% | $32.6B | $6.72 | — |
| 2024.Q4 | $12.7B | 0.0% | 17.6% | 0.0% | $2.3B | −$2.8B | −$535MM | 7.5% | — | 6.8% | $34.7B | $6.72 | — |
| 2025.Q1 | $12.5B | -2.3% | 16.8% | 0.0% | $2.2B | −$2.8B | −$555MM | 7.1% | — | 6.3% | $35.1B | $6.74 | — |
| 2025.Q4 | $12.5B | 0.0% | 16.8% | 5.7% | $2.0B | −$2.9B | −$946MM | 7.0% | — | 5.4% | $38.3B | $6.74 | — |
| 2026.Q1 | $16.3B | 31.1% | 12.5% | 3.7% | $2.0B | −$3.4B | −$1.4B | 7.1% | — | 5.1% | $38.8B | $6.08 | 15.8 |
| italics below = DCF projection · 10yr Rev CAGR: 3% |
| 2027.Q1 | $16.2B | +-0.7% | 17.1% | 5.3% | $2.6B | $0MM | $2.6B | 7.2% | $2.4B | 6.8% | $38.8B | $12.59 | 12.3 |
| 2028.Q1 | $16.6B | +2.3% | 18.2% | 6.9% | $2.8B | −$19MM | $2.8B | 7.4% | $2.4B | 7.2% | $38.8B | $13.49 | 11.4 |
| 2029.Q1 | $17.0B | +2.5% | 19.3% | 8.6% | $3.0B | −$41MM | $3.0B | 7.5% | $2.4B | 7.7% | $38.8B | $14.41 | 10.7 |
| 2030.Q1 | $17.5B | +2.7% | 20.3% | 10.2% | $3.2B | −$5.4B | −$2.3B | 7.6% | −$1.7B | 7.7% | $44.3B | $15.31 | 10.1 |
| 2031.Q1 | $18.3B | +4.7% | 20.3% | 11.8% | $3.3B | −$7.1B | −$3.8B | 7.8% | −$2.6B | 6.8% | $51.3B | $15.73 | 9.8 |
|
| Term. Yr+ | $22.8B | 4.1% | 21.8% | 20.0% | $4.0B | −$1.9B | $2.1B | 8.6% | $21.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-105.8% vs market)