FE · FirstEnergy Corp.
$51.312026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-141.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-17 · $26) Analysts Range ($46 · $56) 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 | $11.1B | — | 15.5% | 20.5% | $1.4B | −$449MM | $923MM | 5.7% | — | 4.4% | $31.1B | $2.22 | — |
| 2022.Q4 | $12.5B | 11.9% | 15.3% | 45.0% | $1.1B | $1.1B | $2.1B | 6.0% | — | 3.3% | $31.7B | $0.70 | — |
| 2023.Q4 | $12.9B | 3.3% | 17.6% | 18.2% | $1.9B | −$880MM | $973MM | 6.8% | — | 5.5% | $35.2B | $1.91 | — |
| 2024.Q4 | $13.5B | 4.7% | 17.6% | 25.1% | $1.8B | −$2.8B | −$1.1B | 7.1% | — | 5.0% | $36.4B | $1.69 | — |
| 2025.Q4 | $15.1B | 12.0% | 18.8% | 18.5% | $2.3B | $1.1B | $3.4B | 7.2% | — | 6.1% | $39.2B | $1.76 | 10.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3.9% |
| 2026.Q4 | $14.9B | +-1.1% | 19.9% | 18.6% | $2.4B | $0MM | $2.4B | 7.7% | $2.2B | 6.1% | $39.2B | $4.17 | 12.3 |
| 2027.Q4 | $15.5B | +3.8% | 20.7% | 18.8% | $2.6B | −$230MM | $2.4B | 7.8% | $2.0B | 6.6% | $39.5B | $4.51 | 11.4 |
| 2028.Q4 | $16.3B | +5.0% | 21.2% | 18.9% | $2.8B | −$542MM | $2.3B | 7.9% | $1.8B | 7.0% | $40.0B | $4.84 | 10.6 |
| 2029.Q4 | $17.1B | +4.9% | 23.1% | 19.1% | $3.2B | $0MM | $3.2B | 8.0% | $2.4B | 8.0% | $40.0B | $5.51 | 9.3 |
| 2030.Q4 | $17.9B | +4.8% | 23.1% | 19.2% | $3.3B | −$19.0B | −$15.7B | 8.1% | −$10.7B | 6.7% | $59.0B | $5.76 | 8.9 |
|
| Term. Yr+ | $23.0B | 4.1% | 23.1% | 20.0% | $4.3B | −$2.0B | $2.2B | 8.6% | $22.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-141.3% vs market)