DTE · DTE Energy Company
$148.012026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Bull
$357
+141.2% vs market
Base · active
$0
-169.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-89 · $357) Analysts Range ($146 · $157) 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 | $15.0B | — | 10.0% | 0.0% | $1.8B | −$2.0B | −$176MM | 5.4% | — | 6.7% | $26.8B | $4.38 | — |
| 2022.Q4 | $19.2B | 28.5% | 9.1% | 2.6% | $1.7B | −$2.4B | −$678MM | 6.5% | — | 6.0% | $29.5B | $5.23 | — |
| 2023.Q4 | $12.7B | -33.7% | 17.6% | 10.8% | $2.0B | −$2.3B | −$311MM | 6.1% | — | 6.5% | $31.9B | $6.75 | — |
| 2024.Q4 | $12.5B | -2.3% | 16.8% | 0.0% | $2.1B | −$2.8B | −$691MM | 7.5% | — | 6.4% | $34.7B | $6.77 | — |
| 2025.Q4 | $15.6B | 25.4% | 14.4% | 5.7% | $2.1B | −$2.9B | −$797MM | 7.0% | — | 5.8% | $38.3B | $7.06 | 13.6 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2026.Q4 | $15.0B | +-3.7% | 17.1% | 7.1% | $2.4B | $0MM | $2.4B | 7.2% | $2.2B | 6.2% | $38.3B | $11.51 | 12.9 |
| 2027.Q4 | $15.8B | +4.8% | 17.4% | 8.5% | $2.5B | −$48MM | $2.5B | 7.3% | $2.1B | 6.5% | $38.4B | $12.14 | 12.2 |
| 2028.Q4 | $16.5B | +4.7% | 18.7% | 10.0% | $2.8B | −$96MM | $2.7B | 7.5% | $2.2B | 7.2% | $38.5B | $13.42 | 11.0 |
| 2029.Q4 | $17.3B | +4.6% | 20.9% | 11.4% | $3.2B | −$28.6B | −$25.4B | 7.6% | −$19.1B | 6.1% | $67.1B | $15.45 | 9.6 |
| 2030.Q4 | $18.1B | +4.5% | 20.9% | 12.8% | $3.3B | −$9.3B | −$6.0B | 7.7% | −$4.2B | 4.6% | $76.4B | $15.89 | 9.3 |
|
| Term. Yr+ | $23.2B | 4.1% | 21.8% | 20.0% | $4.0B | −$1.9B | $2.1B | 8.6% | $22.1B | 8.6% | — | — | — |
Active scenario IV: $0 (-169.0% vs market)