LNT · Alliant Energy Corporation
$77.252026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-136.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-24 · $-11) Analysts Range ($74 · $81) 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 | $4.0B | — | 23.4% | 0.0% | $948MM | −$1.7B | −$723MM | 7.3% | — | 5.8% | $16.5B | $2.72 | — |
| 2024.Q4 | $4.0B | 0.0% | 23.4% | 0.0% | $1.1B | −$2.0B | −$819MM | 8.9% | — | 6.7% | $17.3B | $2.72 | — |
| 2025.Q1 | $4.0B | -1.1% | 22.3% | 0.0% | $1.1B | −$2.1B | −$991MM | 8.1% | — | 6.4% | $17.7B | $2.67 | — |
| 2025.Q4 | $4.0B | 0.0% | 22.3% | 0.0% | $1.1B | −$468MM | $616MM | 8.6% | — | 5.9% | $18.9B | $2.67 | — |
| 2026.Q1 | $4.4B | 11.0% | 23.0% | 0.0% | $1.3B | −$1.7B | −$472MM | 7.9% | — | 6.7% | $19.1B | $3.17 | 19.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.2% |
| 2027.Q1 | $4.5B | +1.8% | 24.9% | 2.0% | $1.1B | −$1.9B | −$812MM | 7.9% | −$752MM | 5.5% | $21.1B | $4.24 | 18.2 |
| 2028.Q1 | $4.7B | +4.6% | 24.9% | 4.0% | $1.1B | −$2.0B | −$841MM | 8.0% | −$722MM | 5.1% | $23.0B | $4.34 | 17.8 |
| 2029.Q1 | $5.0B | +5.2% | 24.9% | 6.0% | $1.2B | −$1.4B | −$289MM | 8.0% | −$229MM | 4.9% | $24.5B | $4.47 | 17.3 |
| 2030.Q1 | $5.2B | +5.2% | 24.9% | 8.0% | $1.2B | −$1.7B | −$498MM | 8.1% | −$366MM | 4.7% | $26.2B | $4.60 | 16.8 |
| 2031.Q1 | $5.6B | +7.6% | 24.9% | 10.0% | $1.3B | −$2.3B | −$1.0B | 8.2% | −$692MM | 4.6% | $28.4B | $4.84 | 16.0 |
|
| Term. Yr+ | $7.6B | 4.1% | 23.9% | 20.0% | $1.5B | −$693MM | $761MM | 8.6% | $7.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-136.3% vs market)