Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
170.81 USD295.58 USD399.16 USD
-83.34%
295.58 USDCurrent price is 83.3% below the base model value.
F
US
FE.US · FIRSTENERGY CORP
US · US
Latest price49.24 USD
30D-3.17%
Vs. base value+43.9%
Research summary
FE.US latest organized financial period shows revenue grew +12.01% YoY and net income grew +4.29% YoY. Current price is about 49.24 USD, while the model base case is about 34.22 USD; the current price sits +43.9% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue15B USD
Net income1B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price49.24 USD
Base value34.22 USD
Vs. base+43.9%
Price date2026/04/29
31.94 USD34.22 USD35.66 USD
+43.89%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
29.16 USD33.79 USD36.68 USD
+45.72%
33.79 USDCurrent price is 45.7% above the base model value.Adjusted reference: 81.23 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-7.7%
Current price implies roughly -7.7% annualized FCF growth.
-7.7%Current price implies roughly -7.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
34.64 USD34.64 USD34.64 USD
+42.15%
34.64 USDCurrent price is 42.1% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -278M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -91M USD | Medium |
| 2023/12/31 | Asset impairment | Impairment | -12M USD | Medium |
| 2023/12/31 | Other special charges | Other | -28M USD | Medium |
| 2023/12/31 | Special income/charges | Other | -40M USD | Medium |
| 2022/12/31 | Other special charges | Other | -135M USD | Medium |
| 2022/12/31 | Special income/charges | Other | -135M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | 86M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 15B USD | 1B USD | 1B USD | 4B USD | 1.76 | 2.24 |
| 2024/12/31 | Annual | 13B USD | 978M USD | 1B USD | 3B USD | 1.7 | 1.86 |
| 2023/12/31 | Annual | 13B USD | 1B USD | 1B USD | -2B USD | 1.92 | 2.06 |
| 2022/12/31 | Annual | 12B USD | 406M USD | 676M USD | -165M USD | 0.71 | 1.18 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement