NEE NextEra Energy, Inc.
Utilities
Price
$85.08
Intrinsic value
$0.33
Buy price
$0.27
Discount
-25410.1%
DCF walkthrough
Near-term growth (g1)4.45%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $13,803,000,000.00
- Total debt
- $110,196,998,144.00
- Cash & STI
- $2,865,999,872.00
- Shares out.
- 2,093,400,000
Overvalued
Intrinsic value$0.33
Buy price (with MOS)$0.26
Current price$85.08
Discount to intrinsic value-25721.8%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 13.1%
- Current ROE
- 12.5%
- Minimum ROE
- 10.6%
Debt quality
LEVERAGED- Debt / Equity
- 2.02x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.48x
Technical chart
Confluence: DOWNTREND (2/3)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(cfCAGR,revenueCAGR)+decel_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 101.9%
- Public economic interest
- 82.1%
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.