NEE · NextEra Energy, Inc.
$88.562026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-110.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-14 · $-9) Analysts Range ($87 · $117) 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 | $28.1B | — | 36.4% | 11.6% | $9.0B | −$4.1B | $4.9B | 7.4% | — | 7.1% | $126.9B | $3.50 | — |
| 2024.Q4 | $28.1B | 0.0% | 36.4% | 5.6% | $9.7B | −$2.6B | $7.1B | 8.3% | — | 7.5% | $130.9B | $3.50 | — |
| 2025.Q1 | $24.8B | -12.0% | 30.2% | 0.0% | $8.3B | −$2.5B | $5.8B | 8.6% | — | 6.2% | $137.1B | $3.33 | — |
| 2025.Q4 | $24.8B | 0.0% | 30.2% | 0.0% | $8.8B | −$2.7B | $6.1B | 9.1% | — | 6.2% | $147.4B | $3.33 | — |
| 2026.Q1 | $28.2B | 13.9% | 29.2% | 0.0% | $9.3B | −$3.8B | $5.5B | 8.2% | — | 6.1% | $157.6B | $3.92 | 22.5 |
| italics below = DCF projection · 10yr Rev CAGR: 7.4% |
| 2027.Q1 | $31.7B | +12.4% | 29.2% | 2.0% | $9.1B | −$2.3B | $6.7B | 8.1% | $6.2B | 5.7% | $160.0B | $4.34 | 20.4 |
| 2028.Q1 | $34.6B | +9.3% | 27.4% | 4.0% | $9.1B | −$2.8B | $6.4B | 8.2% | $5.4B | 5.7% | $162.7B | $4.37 | 20.3 |
| 2029.Q1 | $37.4B | +8.0% | 25.7% | 6.0% | $9.0B | −$4.4B | $4.6B | 8.2% | $3.6B | 5.5% | $167.1B | $4.32 | 20.5 |
| 2030.Q1 | $39.8B | +6.6% | 23.9% | 8.0% | $8.8B | −$3.0B | $5.8B | 8.3% | $4.2B | 5.2% | $170.1B | $4.20 | 21.1 |
| 2031.Q1 | $43.2B | +8.6% | 20.4% | 10.0% | $8.0B | −$4.5B | $3.4B | 8.3% | $2.3B | 4.6% | $174.7B | $3.81 | 23.2 |
|
| Term. Yr+ | $59.9B | 4.1% | 20.4% | 20.0% | $9.8B | −$4.7B | $5.1B | 8.6% | $51.2B | 8.6% | — | — | — |
Active scenario IV: $0 (-110.9% vs market)