WEC · WEC Energy Group, Inc.
$118.852026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-124.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-25 · $3) Analysts Range ($116 · $135) 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 | $8.9B | — | 21.5% | 13.1% | $1.7B | −$1.4B | $306MM | 6.7% | — | 5.4% | $30.7B | $4.06 | — |
| 2024.Q4 | $8.9B | 0.0% | 21.5% | 12.7% | $1.7B | −$2.5B | −$880MM | 7.1% | — | 5.3% | $32.4B | $4.06 | — |
| 2025.Q1 | $8.6B | -3.3% | 25.0% | 10.7% | $1.9B | −$3.0B | −$1.1B | 7.0% | — | 5.9% | $33.1B | $4.66 | — |
| 2025.Q4 | $8.6B | 0.0% | 25.0% | 7.1% | $2.0B | −$3.5B | −$1.5B | 7.1% | — | 5.8% | $35.6B | $4.66 | — |
| 2026.Q1 | $10.1B | 17.3% | 24.0% | 6.3% | $2.3B | −$3.0B | −$780MM | 6.9% | — | 6.3% | $36.1B | $4.99 | 16.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q1 | $10.3B | +2.2% | 25.5% | 7.7% | $2.4B | −$4.6B | −$2.2B | 7.0% | −$2.1B | 6.3% | $40.7B | $7.39 | 16.1 |
| 2028.Q1 | $10.9B | +6.0% | 25.5% | 9.1% | $2.5B | −$5.0B | −$2.5B | 7.1% | −$2.1B | 5.9% | $45.7B | $7.72 | 15.4 |
| 2029.Q1 | $11.6B | +6.3% | 25.5% | 10.4% | $2.7B | −$3.4B | −$720MM | 7.3% | −$586MM | 5.6% | $49.0B | $8.08 | 14.7 |
| 2030.Q1 | $12.1B | +4.5% | 25.5% | 11.8% | $2.7B | −$3.4B | −$712MM | 7.5% | −$539MM | 5.4% | $52.5B | $8.31 | 14.3 |
| 2031.Q1 | $12.7B | +4.9% | 25.5% | 13.2% | $2.8B | −$3.5B | −$645MM | 7.6% | −$454MM | 5.2% | $56.0B | $8.58 | 13.9 |
|
| Term. Yr+ | $16.5B | 4.1% | 23.9% | 20.0% | $3.1B | −$1.5B | $1.6B | 8.6% | $17.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-124.3% vs market)