WEC · WEC Energy Group, Inc.
$117.582026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-133.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-35 · $-7) Analysts Range ($105 · $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 |
|---|
| 2021.Q4 | $8.3B | — | 20.6% | 13.4% | $1.5B | −$1.6B | −$119MM | 4.9% | — | 5.6% | $26.5B | $3.97 | — |
| 2022.Q4 | $9.6B | 15.4% | 20.0% | 18.6% | $1.6B | −$2.0B | −$414MM | 6.3% | — | 5.7% | $28.6B | $4.30 | — |
| 2023.Q4 | $8.9B | -7.3% | 21.5% | 13.3% | $1.7B | −$2.1B | −$419MM | 6.4% | — | 5.6% | $30.4B | $4.06 | — |
| 2024.Q4 | $8.6B | -3.3% | 25.0% | 12.7% | $1.9B | −$2.5B | −$666MM | 7.1% | — | 6.0% | $32.4B | $4.66 | — |
| 2025.Q4 | $9.8B | 14.0% | 24.2% | 7.1% | $2.2B | −$3.5B | −$1.3B | 7.1% | — | 6.5% | $35.6B | $4.75 | 16.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.7% |
| 2026.Q4 | $9.9B | +1.4% | 25.5% | 8.3% | $2.3B | −$5.1B | −$2.8B | 7.2% | −$2.6B | 6.1% | $40.7B | $7.09 | 16.6 |
| 2027.Q4 | $10.6B | +6.3% | 25.5% | 9.6% | $2.4B | −$5.7B | −$3.3B | 7.3% | −$2.8B | 5.6% | $46.4B | $7.43 | 15.8 |
| 2028.Q4 | $11.2B | +5.8% | 25.5% | 10.9% | $2.5B | −$3.2B | −$621MM | 7.5% | −$502MM | 5.3% | $49.5B | $7.74 | 15.2 |
| 2029.Q4 | $11.8B | +5.5% | 25.5% | 12.2% | $2.6B | −$4.4B | −$1.8B | 7.6% | −$1.4B | 5.1% | $54.0B | $8.05 | 14.6 |
| 2030.Q4 | $12.4B | +5.3% | 25.5% | 13.5% | $2.7B | −$3.9B | −$1.1B | 7.8% | −$774MM | 4.9% | $57.8B | $8.36 | 14.1 |
|
| Term. Yr+ | $16.2B | 4.1% | 23.9% | 20.0% | $3.1B | −$1.5B | $1.6B | 8.6% | $16.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-133.2% vs market)