investorscraft@gmail.com

Intrinsic Value of FirstEnergy Corp. (FE)

Previous Close$43.19
Intrinsic Value
Upside potential
Previous Close
$43.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FirstEnergy Corp. operates as a diversified energy company primarily engaged in the transmission and distribution of electricity across the Mid-Atlantic and Midwest United States. The company serves approximately six million customers through its regulated utilities, which form the core of its revenue model. FirstEnergy’s operations are divided into three segments: Regulated Distribution, Regulated Transmission, and Corporate/Other, with the majority of earnings derived from stable, rate-regulated activities. The company’s infrastructure spans over 269,000 miles of distribution lines and 24,000 miles of transmission lines, positioning it as a critical player in regional energy delivery. FirstEnergy competes in a highly regulated industry, where its ability to recover investments through approved rates provides predictable cash flows. The company has been focusing on modernizing its grid, investing in renewable energy integration, and enhancing reliability to meet evolving regulatory and customer demands. Its market position is reinforced by its scale, regulatory relationships, and strategic investments in transmission assets, which offer long-term growth potential.

Revenue Profitability And Efficiency

FirstEnergy reported revenue of $13.47 billion for FY 2024, with net income of $978 million, translating to diluted EPS of $1.70. Operating cash flow stood at $2.89 billion, though capital expenditures of $4.03 billion reflect significant ongoing investments in grid modernization and reliability. The company’s profitability metrics are influenced by regulatory frameworks, which ensure stable returns on its rate base investments.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its regulated utilities, which provide consistent cash flows. However, high capital expenditures, particularly in transmission and distribution infrastructure, weigh on free cash flow generation. FirstEnergy’s ability to earn authorized returns on these investments is critical to maintaining capital efficiency and supporting future earnings growth.

Balance Sheet And Financial Health

FirstEnergy’s balance sheet shows $111 million in cash and equivalents against total debt of $24.02 billion, indicating a leveraged position typical for regulated utilities. The company’s debt levels are manageable within the context of its stable cash flows and regulatory support, but interest coverage and refinancing risks remain considerations for investors.

Growth Trends And Dividend Policy

FirstEnergy has prioritized grid modernization and renewable energy integration, driving growth in its rate base. The company pays a dividend of $1.69 per share, reflecting a commitment to returning capital to shareholders. Dividend sustainability is supported by regulated earnings, though high capex may limit near-term dividend growth.

Valuation And Market Expectations

The company’s valuation reflects its regulated utility profile, with investors pricing in stable earnings and moderate growth. Market expectations are aligned with FirstEnergy’s ability to execute its capital investment plan and navigate regulatory environments effectively.

Strategic Advantages And Outlook

FirstEnergy’s strategic advantages include its scale, regulatory expertise, and critical infrastructure. The outlook remains stable, with growth driven by rate base expansion and operational efficiency initiatives. However, regulatory risks and energy transition pressures could impact long-term performance.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount