| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| AEP | -95% | -8% | 0% |
| AES | -98% | -57% | -100% |
| AWK | -100% | -62% | -33% |
| CNP | -90% | -88% | -100% |
| D | -100% | -51% | -100% |
| DUK | -100% | -35% | -57% |
| ED | -84% | 11% | -20% |
| 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 | -95% | -8% | 0% |
| AES | The AES Corporation | -98% | -57% | -100% |
| AWK | American Water Works Comp | -100% | -62% | -33% |
| CNP | CenterPoint Energy, Inc. | -90% | -88% | -100% |
| D | Dominion Energy Inc. | -100% | -51% | -100% |
| DUK | Duke Energy Corporation | -100% | -35% | -57% |
| ED | Consolidated Edison Inc | -84% | 11% | -20% |
| 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 | 84.98 | 2020-12-31 | +0.2 | $4.10 | -95% | $78.22 | -8% | $84.80 | 0% |
| AES | The AES Corporation | 24.62 | 2020-12-31 | -10.5 | $0.55 | -98% | $10.64 | -57% | $0.00 | -100% |
| AWK | American Water Works Comp | 149.59 | 2020-12-31 | +3.1 | $0.00 | -100% | $57.28 | -62% | $99.80 | -33% |
| CNP | CenterPoint Energy, Inc. | 23.65 | 2020-12-31 | -1.3 | $2.37 | -90% | $2.81 | -88% | $0.00 | -100% |
| D | Dominion Energy Inc. | 77.14 | 2020-12-31 | +0.3 | $0.32 | -100% | $38.06 | -51% | $0.00 | -100% |
| DUK | Duke Energy Corporation | 101.22 | 2020-12-31 | +3.4 | $0.00 | -100% | $65.40 | -35% | $43.24 | -57% |
| ED | Consolidated Edison Inc | 77.90 | 2020-12-31 | -0.3 | $12.19 | -84% | $86.33 | 11% | $62.26 | -20% |
| EIX | Edison International | 56.81 | 2020-12-31 | +1.3 | premium content | |||||
| EXC | Exelon Corporation | 43.10 | 2020-12-31 | +4.6 | premium content | |||||
| FE | FirstEnergy Corporation | 36.44 | 2020-12-31 | -6.8 | premium content | |||||
| NEE | NextEra Energy, Inc. | 71.54 | 2020-12-31 | +2.2 | premium content | |||||
| NI | NiSource, Inc | 25.40 | 2020-12-31 | -0.9 | premium content | |||||
| PEG | Public Service Enterprise | 60.70 | 2020-12-31 | -1.2 | premium content | |||||
| SO | Southern Company (The) | 64.36 | 2020-12-31 | +2.9 | premium content | |||||
| SRE | Sempra Energy | 135.21 | 2020-12-31 | +0.8 | premium content | |||||