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.
C
UtilitiesUtilities - Independent Power ProducersUnited States
CEG.US · Constellation Energy Corporation
NMS · US · USD
Latest price301.98 USD
30D+14.18%
Vs. base value+21.8%
Research summary
CEG.US latest organized financial period shows revenue grew +8.34% YoY and net income declined -38.14% YoY. Current price is about 302 USD, while the model base case is about 248 USD; the current price sits +21.8% 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
Revenue26B USD
Net income2B USD
Free cash flow1B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price301.98 USD
Base value247.95 USD
Vs. base+21.8%
Price date2026/04/28
169.76 USD247.95 USD310.26 USD
+21.79%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
244.47 USD400.85 USD525.48 USD
-24.67%
400.85 USDCurrent price is 24.7% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth19.3%
Current price implies roughly 19.3% annualized FCF growth.
19.3%Current price implies roughly 19.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
95.04 USD95.04 USD95.04 USD
+218%
95.04 USDCurrent price is 217.7% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 26B USD | 2B USD | 1B USD | 7.4 |
| 2024/12/30 | Annual | 24B USD | 4B USD | -5B USD | 11.89 |
| 2023/12/30 | Annual | 25B USD | 2B USD | -8B USD | 5.01 |
| 2022/12/30 | Annual | 24B USD | -160M USD | -4B USD | -0.49 |
| 2021/12/30 | Annual | 20B USD | -205M USD | -3B USD | 0 |
Ad placement