| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| AEP | -89% | -12% | -24% |
| AES | -96% | -76% | -99% |
| AWK | -96% | -68% | -57% |
| CNP | -96% | -89% | -100% |
| D | -100% | -51% | -100% |
| DUK | -98% | -41% | -71% |
| ED | -69% | 14% | -38% |
| EIX | premium content | ||
| EXC | premium content | ||
| FE | premium content | ||
| NEE | premium content | ||
| NI | premium content | ||
| PEG | premium content | ||
| SO | premium content | ||
| SRE | premium content | ||
*CVM - Chepakovich valuation model
*GD - Graham-Dodd valuation method
*GF - Graham formula
| Ticker | Company Name | Intrinsic value upside | ||
|---|---|---|---|---|
| CVM* | GD* | GF* | ||
| AEP | American Electric Power C | -89% | -12% | -24% |
| AES | The AES Corporation | -96% | -76% | -99% |
| AWK | American Water Works Comp | -96% | -68% | -57% |
| CNP | CenterPoint Energy, Inc. | -96% | -89% | -100% |
| D | Dominion Energy Inc. | -100% | -51% | -100% |
| DUK | Duke Energy Corporation | -98% | -41% | -71% |
| ED | Consolidated Edison Inc | -69% | 14% | -38% |
| EIX | Edison International | premium content | ||
| EXC | Exelon Corporation | premium content | ||
| FE | FirstEnergy Corporation | premium content | ||
| NEE | NextEra Energy, Inc. | premium content | ||
| NI | NiSource, Inc | premium content | ||
| PEG | Public Service Enterprise | premium content | ||
| SO | Southern Company (The) | premium content | ||
| SRE | Sempra Energy | premium content | ||
*CVM - Chepakovich valuation model
*GD - Graham-Dodd valuation method
*GF - Graham formula
| Ticker | Company Name | Stock price, $ | Latest FY stmt date | Revenue growth rate, % | Intrinsic value | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Chepakovich | Graham -Dodd | Graham formula | ||||||||
| AEP | American Electric Power C | 88.83 | 2020-12-31 | -1.6 | $9.37 | -89% | $77.77 | -12% | $67.25 | -24% |
| AES | The AES Corporation | 23.64 | 2020-12-31 | -7.2 | $0.88 | -96% | $5.62 | -76% | $0.18 | -99% |
| AWK | American Water Works Comp | 176.47 | 2020-12-31 | +0.3 | $7.68 | -96% | $57.28 | -68% | $75.71 | -57% |
| CNP | CenterPoint Energy, Inc. | 25.70 | 2020-12-31 | -0.2 | $1.12 | -96% | $2.72 | -89% | $0.00 | -100% |
| D | Dominion Energy Inc. | 75.47 | 2020-12-31 | +6.1 | $0.00 | -100% | $37.23 | -51% | $0.00 | -100% |
| DUK | Duke Energy Corporation | 106.73 | 2020-12-31 | +0.1 | $2.42 | -98% | $63.43 | -41% | $31.25 | -71% |
| ED | Consolidated Edison Inc | 74.87 | 2020-12-31 | -2.4 | $23.01 | -69% | $85.65 | 14% | $46.32 | -38% |
| EIX | Edison International | 54.86 | 2020-12-31 | -0.5 | premium content | |||||
| EXC | Exelon Corporation | 46.77 | 2020-12-31 | +2.1 | premium content | |||||
| FE | FirstEnergy Corporation | 38.04 | 2020-12-31 | -8.0 | premium content | |||||
| NEE | NextEra Energy, Inc. | 79.87 | 2020-12-31 | -2.5 | premium content | |||||
| NI | NiSource, Inc | 25.25 | 2020-12-31 | -3.5 | premium content | |||||
| PEG | Public Service Enterprise | 63.27 | 2020-12-31 | -4.9 | premium content | |||||
| SO | Southern Company (The) | 64.03 | 2020-12-31 | +1.4 | premium content | |||||
| SRE | Sempra Energy | 130.86 | 2020-12-31 | -0.4 | premium content | |||||