LNT · Alliant Energy Corporation
$72.852026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-146.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-27 · $-11) Analysts Range ($67 · $78) 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 | $3.7B | — | 21.7% | 0.0% | $893MM | −$1.4B | −$500MM | 5.9% | — | 6.5% | $13.8B | $2.60 | — |
| 2022.Q4 | $4.2B | 14.6% | 22.1% | 3.1% | $899MM | −$1.7B | −$755MM | 7.1% | — | 6.2% | $15.0B | $2.65 | — |
| 2023.Q4 | $4.0B | -4.2% | 23.4% | 0.6% | $938MM | −$1.7B | −$810MM | 7.2% | — | 6.0% | $16.2B | $2.72 | — |
| 2024.Q4 | $4.0B | -1.1% | 22.3% | 0.0% | $1.1B | −$2.0B | −$888MM | 8.9% | — | 6.3% | $17.3B | $2.67 | — |
| 2025.Q4 | $4.4B | 9.6% | 23.5% | 0.0% | $1.3B | −$468MM | $786MM | 8.6% | — | 6.9% | $18.9B | $3.13 | 18.4 |
| italics below = DCF projection · 10yr Rev CAGR: 5.3% |
| 2026.Q4 | $4.4B | +0.7% | 24.9% | 2.0% | $1.1B | −$2.0B | −$941MM | 8.0% | −$871MM | 5.4% | $20.9B | $4.14 | 17.6 |
| 2027.Q4 | $4.6B | +3.8% | 24.9% | 4.0% | $1.1B | −$1.9B | −$830MM | 8.1% | −$711MM | 5.0% | $22.8B | $4.21 | 17.3 |
| 2028.Q4 | $4.9B | +6.8% | 24.9% | 6.0% | $1.1B | −$1.9B | −$805MM | 8.1% | −$638MM | 4.8% | $24.8B | $4.40 | 16.6 |
| 2029.Q4 | $5.1B | +4.3% | 24.9% | 8.0% | $1.2B | −$1.7B | −$510MM | 8.2% | −$374MM | 4.5% | $26.5B | $4.49 | 16.2 |
| 2030.Q4 | $5.5B | +8.4% | 24.9% | 10.0% | $1.2B | −$2.9B | −$1.6B | 8.3% | −$1.1B | 4.4% | $29.3B | $4.76 | 15.3 |
|
| Term. Yr+ | $7.6B | 4.1% | 23.9% | 20.0% | $1.5B | −$693MM | $760MM | 8.6% | $7.6B | 8.6% | — | — | — |
Active scenario IV: $0 (-146.0% vs market)