| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| AEE | -97% | -26% | -22% |
| AEP | -95% | -8% | 0% |
| AES | -98% | -57% | -100% |
| ATO | -78% | -16% | -79% |
| AWK | -100% | -62% | -33% |
| CMS | -96% | -32% | -17% |
| CNP | -90% | -88% | -100% |
| D | premium content | ||
| DTE | premium content | ||
| DUK | premium content | ||
| ED | premium content | ||
| EIX | premium content | ||
| ES | premium content | ||
| ETR | premium content | ||
| EVRG | premium content | ||
| EXC | premium content | ||
| FE | premium content | ||
| LNT | premium content | ||
| NEE | premium content | ||
| NI | premium content | ||
| NRG | premium content | ||
| PEG | premium content | ||
| PNW | premium content | ||
| PPL | premium content | ||
| SO | premium content | ||
| SRE | premium content | ||
| WEC | premium content | ||
| XEL | premium content | ||
*CVM - Chepakovich valuation model
*GD - Graham-Dodd valuation method
*GF - Graham formula
*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 | ||||||||
| AEE | Ameren Corporation | 82.43 | 2020-12-31 | 0.0 | $2.64 | -97% | $61.29 | -26% | $64.30 | -22% |
| 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% |
| ATO | Atmos Energy Corporation | 99.25 | 2020-09-30 | -6.5 | $21.59 | -78% | $83.25 | -16% | $21.02 | -79% |
| AWK | American Water Works Comp | 149.59 | 2020-12-31 | +3.1 | $0.00 | -100% | $57.28 | -62% | $99.80 | -33% |
| CMS | CMS Energy Corporation | 62.46 | 2020-12-31 | +0.5 | $2.45 | -96% | $42.18 | -32% | $51.74 | -17% |
| 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 | premium content | |||||
| DTE | DTE Energy Company | 138.60 | 2020-12-31 | +3.7 | premium content | |||||
| DUK | Duke Energy Corporation | 101.22 | 2020-12-31 | +3.4 | premium content | |||||
| ED | Consolidated Edison Inc | 77.90 | 2020-12-31 | -0.3 | premium content | |||||
| EIX | Edison International | 56.81 | 2020-12-31 | +1.3 | premium content | |||||
| ES | Eversource Energy | 82.68 | 2020-12-31 | +4.0 | premium content | |||||
| ETR | Entergy Corporation | 103.88 | 2020-12-31 | -0.7 | premium content | |||||
| EVRG | Evergy Inc. | 61.51 | 2020-12-31 | +7.1 | 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 | |||||
| LNT | Alliant Energy Corporatio | 55.81 | 2020-12-31 | +1.2 | 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 | |||||
| NRG | NRG Energy, Inc. | 33.63 | 2020-12-31 | -1.4 | premium content | |||||
| PEG | Public Service Enterprise | 60.70 | 2020-12-31 | -1.2 | premium content | |||||
| PNW | Pinnacle West Capital Cor | 83.65 | 2020-12-31 | +1.0 | premium content | |||||
| PPL | PPL Corporation | 28.60 | 2020-12-31 | -7.0 | 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 | |||||
| WEC | WEC Energy Group, Inc. | 95.02 | 2020-12-31 | +5.4 | premium content | |||||
| XEL | Xcel Energy Inc. | 70.17 | 2020-12-31 | +1.0 | premium content | |||||