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.
F
UtilitiesUtilities - Regulated ElectricUnited States
FE.US · FirstEnergy Corp.
NYQ · US · USD
Latest price49.24 USD
30D+4.43%
Vs. base value+21%
Research summary
FE.US latest organized financial period shows revenue grew +12.01% YoY and net income grew +4.29% YoY. Current price is about 49.24 USD, while the model base case is about 40.69 USD; the current price sits +21% 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
Revenue15B USD
Net income1B USD
Free cash flow-1B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price49.24 USD
Base value40.69 USD
Vs. base+21%
Price date2026/04/28
34.92 USD40.69 USD43.19 USD
+21.01%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
34.92 USD40.69 USD44.31 USD
+21.01%
40.69 USDCurrent price is 21% above the base model value.
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
43.19 USD43.19 USD43.19 USD
+14.01%
43.19 USDCurrent price is 14% above the base model value.
Updated: 2026/04/29 07:28
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 | 15B USD | 1B USD | -1B USD | 1.76 |
| 2024/12/30 | Annual | 13B USD | 978M USD | -1B USD | 1.7 |
| 2023/12/30 | Annual | 13B USD | 1B USD | -2B USD | 1.92 |
| 2022/12/30 | Annual | 12B USD | 406M USD | -165M USD | 0.71 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement