Previous Close | $150.68 |
Intrinsic Value | $391.34 |
Upside potential | +160% |
Data is not available at this time.
NRG Energy, Inc. operates as a leading integrated power company in the U.S., serving residential, commercial, and industrial customers. The company generates revenue primarily through electricity generation, retail electricity sales, and energy services. NRG owns and operates a diversified portfolio of power plants, including natural gas, coal, nuclear, and renewable energy assets, positioning it as a key player in the transition toward cleaner energy solutions. Its retail segment, including brands like Reliant and Green Mountain Energy, provides competitive pricing and sustainable energy options, enhancing its market differentiation. NRG’s integrated model allows it to balance generation with retail demand, mitigating volatility risks while capitalizing on grid modernization trends. The company competes in a highly regulated yet evolving sector, where scale, operational efficiency, and customer-centric offerings are critical to maintaining its competitive edge. With a focus on decarbonization and grid resilience, NRG is strategically positioned to benefit from long-term energy transition tailwinds while navigating near-term regulatory and commodity price fluctuations.
NRG reported $28.1 billion in revenue for FY 2024, with net income of $1.1 billion, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at $4.99, supported by robust retail margins and optimized generation assets. Operating cash flow of $2.3 billion underscores strong cash conversion, while capital expenditures of $490 million indicate prudent reinvestment in core operations and growth initiatives.
The company’s earnings power is driven by its diversified generation mix and retail customer base, which provide stable cash flows. NRG’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, enabling deleveraging and shareholder returns. The retail segment’s contribution to margins highlights the value of its integrated model.
NRG maintains a solid balance sheet with $966 million in cash and equivalents, though total debt of $11.0 billion warrants attention. The company’s leverage is manageable given its cash flow generation, and ongoing debt reduction efforts are expected to improve financial flexibility. Liquidity remains adequate to support operations and strategic investments.
NRG’s growth is anchored in retail customer acquisition and renewable energy investments, aligning with broader industry trends. The company’s dividend of $1.97 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on regulatory developments and execution in cleaner energy initiatives.
The market values NRG at a premium relative to pure-play utilities, reflecting its integrated model and growth potential. Investors likely price in expectations of sustained retail margins and incremental renewable capacity. Valuation multiples suggest confidence in NRG’s ability to navigate energy transition risks while delivering shareholder returns.
NRG’s strategic advantages include its scale, diversified asset base, and strong retail brands. The outlook remains positive, with opportunities in decarbonization and grid modernization offsetting regulatory and commodity risks. Execution on cost management and renewable investments will be critical to sustaining long-term competitiveness.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |