WEC WEC Energy Group, Inc.
Utilities
Price
$105.88
Intrinsic value
$5.56
Buy price
$4.45
Discount
-1803.3%
DCF walkthrough
Near-term growth (g1)0.70%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,574,200,000.00
- Total debt
- $23,023,200,256.00
- Cash & STI
- $50,000,000.00
- Shares out.
- 328,900,000
Overvalued
Intrinsic value$5.57
Buy price (with MOS)$4.45
Current price$105.88
Discount to intrinsic value-1802.3%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 11.9%
- Current ROE
- 11.4%
- Minimum ROE
- 11.3%
Debt quality
LEVERAGED- Debt / Equity
- 1.69x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.11x
Technical chart
Confluence: DOWNTREND (0/3)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
- 92.6%
- Public economic interest
- 97.1%
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.