investorscraft@gmail.com

Intrinsic value of NextEra Energy, Inc. (NEE)

Previous Close$87.98
Intrinsic Value
Upside potential
Previous Close
$87.98
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh23.98 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

NextEra Energy, Inc., through its subsidiaries, generates, transmits, and distributes electric power in North America. The company generates electricity through wind, solar, nuclear, coal, oil, and natural gas facilities. It also develops, constructs, and operates long-term contracted assets with a focus on renewable generation facilities, natural gas pipelines, and battery storage projects; and owns, develops, constructs, manages, and operates electric generation facilities in wholesale energy markets. In addition, the company engages in the energy-related commodity marketing and trading activities. The company was formerly known as FPL Group, Inc. and changed its name to NextEra Energy, Inc. in May 2010. NextEra Energy, Inc. was founded in 1925 and is headquartered in Juno Beach, Florida.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %24.5NaN
Revenue, $21267NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m18354NaN
Operating income, $m2913NaN
EBITDA, $m7127NaN
Interest expense (income), $mNaN
Earnings before tax, $m3921NaN
Tax expense, $m348NaN
Net income, $m3573NaN

BALANCE SHEET

Cash and short-term investments, $m692NaN
Total assets, $m140912NaN
Adjusted assets (=assets-cash), $m140220NaN
Average production assets, $m102084NaN
Working capital, $m-8149NaN
Total debt, $m55382NaN
Total liabilities, $m103710NaN
Total equity, $m37202NaN
Debt-to-equity ratio1.489NaN
Adjusted equity ratio0.288NaN

CASH FLOW

Net income, $m3573NaN
Depreciation, amort., depletion, $m4214NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m7553NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-13316NaN
Free cash flow, $m20869NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-8149
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount