FE · FirstEnergy Corp.
$48.472026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-110.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-5 · $66) Analysts Range ($50 · $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 |
|---|
| 2024.Q1 | $12.9B | — | 17.6% | 21.3% | $1.8B | −$968MM | $816MM | 7.0% | — | 5.0% | $36.0B | $1.90 | — |
| 2024.Q4 | $12.9B | 0.0% | 17.6% | 25.1% | $1.7B | −$2.8B | −$1.1B | 7.1% | — | 4.7% | $36.4B | $1.90 | — |
| 2025.Q1 | $13.5B | 4.7% | 17.6% | 22.4% | $1.8B | −$2.5B | −$697MM | 7.0% | — | 5.0% | $37.2B | $1.69 | — |
| 2025.Q4 | $13.5B | 0.0% | 17.6% | 18.5% | $1.9B | $1.1B | $3.0B | 7.2% | — | 5.1% | $39.2B | $1.69 | — |
| 2026.Q1 | $15.5B | 15.3% | 18.7% | 18.5% | $2.4B | $61MM | $2.4B | 6.9% | — | 5.9% | $40.6B | $1.84 | 9.7 |
| italics below = DCF projection · 10yr Rev CAGR: 3.9% |
| 2027.Q1 | $15.7B | +1.1% | 19.9% | 18.6% | $2.5B | −$4.2B | −$1.6B | 7.0% | −$1.5B | 5.9% | $44.8B | $4.37 | 11.1 |
| 2028.Q1 | $16.5B | +4.8% | 20.4% | 18.8% | $2.7B | −$4.9B | −$2.2B | 7.2% | −$1.9B | 5.8% | $49.7B | $4.71 | 10.3 |
| 2029.Q1 | $17.2B | +4.3% | 21.0% | 18.9% | $2.9B | −$2.6B | $303MM | 7.3% | $246MM | 5.7% | $52.3B | $5.05 | 9.6 |
| 2030.Q1 | $17.9B | +4.3% | 21.9% | 19.1% | $3.2B | $0MM | $3.2B | 7.5% | $2.4B | 6.1% | $52.3B | $5.47 | 8.9 |
| 2031.Q1 | $18.7B | +4.2% | 21.9% | 19.2% | $3.3B | $0MM | $3.3B | 7.6% | $2.3B | 6.3% | $52.3B | $5.69 | 8.5 |
|
| Term. Yr+ | $23.8B | 4.1% | 23.1% | 20.0% | $4.4B | −$2.1B | $2.3B | 8.6% | $24.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-110.8% vs market)