UtilitiesUtilities - DiversifiedUnited States

AES.US · The AES Corporation

NYQ · US · USD

Latest price14.48 USD

30D-1.59%

Vs. base value-69.2%

Research summary

AES.US latest organized financial period shows revenue declined -0.37% YoY and net income declined -45.8% YoY. Current price is about 14.48 USD, while the model base case is about 47.02 USD; the current price sits -69.2% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

9 records

Revenue12B USD

Net income910M USD

Free cash flow-2B USD

Operating cash flow4B USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:23

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price14.48 USD

Base value47.02 USD

Vs. base-69.2%

Price date2026/04/28

34.32 USD47.02 USD57.15 USD

-69.22%

Excluded

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

---

-Positive free-cash-flow history is shorter than two years.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: -
Current price: 14.48 USD
Estimated shares: 711,440,678
Discount rate: 8%
Reason: Positive free-cash-flow history is shorter than two years.

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

39.74 USD65.15 USD85.41 USD

-77.78%

65.15 USDCurrent price is 77.8% below the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 65.15 USD
Current price: 14.48 USD
Estimated shares: 711,440,678
Discount rate: 8%
Bear value: 39.74 USD
Base value: 65.15 USD
Bull value: 85.41 USD
Average net income over the last 3 years proxies owner earnings
Base growth：14.0%
WACC：8.0%

Excluded

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth-

-Positive free-cash-flow samples are insufficient.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: -
Current price: 14.48 USD
Estimated shares: 711,440,678
Discount rate: 8%
Reason: Positive free-cash-flow samples are insufficient.

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

28.89 USD28.89 USD28.89 USD

-49.9%

28.89 USDCurrent price is 49.9% below the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 28.89 USD
Current price: 14.48 USD
Estimated shares: 711,440,678
Discount rate: 8%
Base value: 28.89 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：8.0%

Updated: 2026/04/29 07:23

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 9

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	12B USD	910M USD	-2B USD	-
2024/12/30	Annual	12B USD	2B USD	-5B USD	2.36
2023/12/30	Annual	13B USD	249M USD	-5B USD	0.35
2022/12/30	Annual	13B USD	-546M USD	-2B USD	-0.82
2021/12/30	Annual	-	-	-	-0.61