NEE · NextEra Energy, Inc.
$93.152026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-105.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-11 · $-3) Analysts Range ($84 · $106) 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 | $17.1B | — | 17.1% | 10.9% | $2.6B | −$11.7B | −$9.1B | 6.4% | — | 2.8% | $91.4B | $1.71 | — |
| 2022.Q4 | $21.0B | 22.8% | 19.5% | 15.3% | $3.5B | −$4.5B | −$1.1B | 7.3% | — | 3.6% | $102.6B | $1.99 | — |
| 2023.Q4 | $28.1B | 34.2% | 36.4% | 13.8% | $8.8B | −$4.8B | $4.0B | 7.2% | — | 8.0% | $118.0B | $3.50 | — |
| 2024.Q4 | $24.8B | -12.0% | 30.2% | 5.6% | $7.1B | −$2.6B | $4.5B | 8.3% | — | 5.7% | $130.9B | $3.33 | — |
| 2025.Q4 | $27.5B | 11.0% | 30.1% | 0.0% | $9.7B | −$2.7B | $7.0B | 9.1% | — | 7.0% | $147.4B | $3.27 | 23.5 |
| italics below = DCF projection · 10yr Rev CAGR: 6.8% |
| 2026.Q4 | $31.3B | +14.0% | 30.1% | 2.0% | $9.3B | −$2.3B | $6.9B | 8.6% | $6.4B | 6.2% | $149.7B | $4.43 | 21.0 |
| 2027.Q4 | $34.1B | +8.7% | 28.2% | 4.0% | $9.2B | −$2.3B | $6.9B | 8.6% | $5.8B | 6.1% | $152.1B | $4.41 | 21.1 |
| 2028.Q4 | $36.4B | +6.9% | 26.3% | 6.0% | $9.0B | −$3.5B | $5.5B | 8.6% | $4.3B | 5.8% | $155.6B | $4.30 | 21.7 |
| 2029.Q4 | $39.3B | +7.8% | 24.3% | 8.0% | $8.8B | −$2.6B | $6.2B | 8.6% | $4.5B | 5.6% | $158.2B | $4.20 | 22.2 |
| 2030.Q4 | $41.7B | +6.3% | 20.4% | 10.0% | $7.7B | −$2.5B | $5.2B | 8.6% | $3.4B | 4.8% | $160.6B | $3.67 | 25.4 |
|
| Term. Yr+ | $55.3B | 4.1% | 20.4% | 20.0% | $9.0B | −$4.3B | $4.7B | 8.6% | $46.2B | 8.6% | — | — | — |
Active scenario IV: $0 (-105.2% vs market)