| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| AEE | -94% | -29% | -43% |
| AEP | -89% | -12% | -24% |
| AES | -96% | -76% | -99% |
| ATO | -68% | -16% | -79% |
| AWK | -96% | -68% | -57% |
| CMS | -94% | -36% | -41% |
| CNP | -96% | -89% | -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 | 85.25 | 2020-12-31 | -2.1 | $4.97 | -94% | $60.61 | -29% | $48.42 | -43% |
| 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% |
| ATO | Atmos Energy Corporation | 99.39 | 2020-09-30 | -6.5 | $32.14 | -68% | $83.21 | -16% | $21.01 | -79% |
| AWK | American Water Works Comp | 176.47 | 2020-12-31 | +0.3 | $7.68 | -96% | $57.28 | -68% | $75.71 | -57% |
| CMS | CMS Energy Corporation | 63.26 | 2020-12-31 | -2.0 | $3.66 | -94% | $40.17 | -36% | $37.37 | -41% |
| 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 | premium content | |||||
| DTE | DTE Energy Company | 117.79 | 2020-12-31 | +1.7 | premium content | |||||
| DUK | Duke Energy Corporation | 106.73 | 2020-12-31 | +0.1 | premium content | |||||
| ED | Consolidated Edison Inc | 74.87 | 2020-12-31 | -2.4 | premium content | |||||
| EIX | Edison International | 54.86 | 2020-12-31 | -0.5 | premium content | |||||
| ES | Eversource Energy | 88.17 | 2020-12-31 | +2.0 | premium content | |||||
| ETR | Entergy Corporation | 103.71 | 2020-12-31 | -4.7 | premium content | |||||
| EVRG | Evergy Inc. | 66.24 | 2020-12-31 | +3.2 | 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 | |||||
| LNT | Alliant Energy Corporatio | 59.93 | 2020-12-31 | -2.1 | 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 | |||||
| NRG | NRG Energy, Inc. | 41.74 | 2020-12-31 | -11.4 | premium content | |||||
| PEG | Public Service Enterprise | 63.27 | 2020-12-31 | -4.9 | premium content | |||||
| PNW | Pinnacle West Capital Cor | 78.19 | 2020-12-31 | +1.9 | premium content | |||||
| PPL | PPL Corporation | 28.43 | 2020-12-31 | -7.1 | 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 | |||||
| WEC | WEC Energy Group, Inc. | 95.83 | 2020-12-31 | +2.0 | premium content | |||||
| XEL | Xcel Energy Inc. | 68.95 | 2020-12-31 | -0.7 | premium content | |||||