UtilitiesUtilities - Independent Power ProducersUnited States

CEG.US · Constellation Energy Corporation

NMS · US · USD

Latest price313.53美元

30D+3.9%

Vs. base value+26.5%

Research summary

CEG.US latest organized financial period shows revenue up 8.34% year over year and net income down 38.14% year over year. Current price is about 313.53美元, while the model base case is about 247.95美元; the price is 26.5% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

28 records

Revenue255.3亿美元

Net income23.19亿美元

Free cash flow12.88亿美元

Operating cash flow42.37亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:52

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price313.53美元

Base value247.95美元

Vs. base+26.5%

Price date2026/04/23

169.76美元247.95美元310.26美元

+26.45%

Excluded

DCF

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

---

-正自由现金流历史少于 2 年。

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

Result: -
Current price: 313.53美元
Estimated shares: 313,378,378
Discount rate: 8%
Reason: 正自由现金流历史少于 2 年。

Calculated

Owner Earnings

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

244.47美元400.85美元525.48美元

-21.78%

400.85美元Current price is 21.8% below the base model value.

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

Result: 400.85美元
Current price: 313.53美元
Estimated shares: 313,378,378
Discount rate: 8%
Bear value: 244.47美元
Base value: 400.85美元
Bull value: 525.48美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：8.0%

Calculated

Reverse DCF

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

---

19.7%当前价格隐含未来 FCF 年化增长约 19.7%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 19.7%
Current price: 313.53美元
Estimated shares: 313,378,378
Discount rate: 8%
基准 FCF/股：4.11
WACC：8.0%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

95.04美元95.04美元95.04美元

+230%

95.04美元Current price is 229.9% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 95.04美元
Current price: 313.53美元
Estimated shares: 313,378,378
Discount rate: 8%
Base value: 95.04美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：8.0%

Updated: 2026/04/25 07:52

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 28

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	255.3亿美元	23.19亿美元	12.88亿美元	7.4
2024/12/30	Annual	235.7亿美元	37.49亿美元	-50.29亿美元	11.89
2023/12/30	Annual	249.2亿美元	16.23亿美元	-77.23亿美元	5.01
2022/12/30	Annual	244.4亿美元	-1.6亿美元	-40.42亿美元	-0.49
2021/12/30	Annual	196.5亿美元	-2.05亿美元	-26.67亿美元	0

Related stocks

View all

AEP.USAmerican Electric Power Company, Inc.US

EXC.USExelon CorporationUS

XEL.USXcel Energy Inc.US

Ad placement