AEE Ameren Corporation
Utilities
Price
$106.47
Intrinsic value
$12.64
Buy price
$10.11
Discount
-742.6%
DCF walkthrough
Near-term growth (g1)3.41%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,343,000,000.00
- Total debt
- $21,808,001,024.00
- Cash & STI
- $12,000,000.00
- Shares out.
- 278,700,000
Overvalued
Intrinsic value$12.63
Buy price (with MOS)$10.11
Current price$106.47
Discount to intrinsic value-742.8%
7-step quality scorecard
ROE quality
UNKNOWN- Average ROE
- 0.0%
- Current ROE
- 0.0%
- Minimum ROE
- 0.0%
Debt quality
LEVERAGED- Debt / Equity
- 1.63x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.14x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 86%
- Public economic interest
- 99.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.