Back to NEE Overview
NYQ · Valuation Lab
NEE
NextEra Energy, Inc.
Last$85.91
Market cap179.2B
EV/EBITDA20.5x
Intrinsic value
$48.17
MoS -78.3% · Overvalued
Assuming 15.0% FCF margin and 12.4% Y1–5 growth.
Upside to price
EV (DCF)207.8B
Terminal share74%
Expected IV$50.21
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs54B
PV of terminal value153.9B
Enterprise value207.8B
Net cash / (debt)-107.3B
Equity value100.5B
Intrinsic value / share$48.17
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 32.3B | 4.8B | 4.6B | 94.1% |
| Y2 | 36.3B | 5.4B | 4.8B | 88.5% |
| Y3 | 40.8B | 6.1B | 5.1B | 83.3% |
| Y4 | 45.8B | 6.9B | 5.4B | 78.4% |
| Y5 | 51.5B | 7.7B | 5.7B | 73.7% |
| Y6 | 54.7B | 8.2B | 5.7B | 69.4% |
| Y7 | 58.1B | 8.7B | 5.7B | 65.3% |
| Y8 | 61.7B | 9.3B | 5.7B | 61.4% |
| Y9 | 65.5B | 9.8B | 5.7B | 57.8% |
| Y10 | 69.6B | 10.4B | 5.7B | 54.4% |
| Terminal | — | — | 153.9B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.