Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
67.54 USD62.93 USD79.70 USD
+14.86%
62.93 USDCurrent price is 14.9% above the base model value.
L
UtilitiesUtilities - Regulated ElectricUnited States
LNT.US · Alliant Energy Corporation
NMS · US · USD
Latest price72.28 USD
30D-0.14%
Vs. base value+43%
Research summary
LNT.US latest organized financial period shows revenue grew +9.57% YoY and net income grew +17.39% YoY. Current price is about 72.28 USD, while the model base case is about 50.55 USD; the current price sits +43% 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
Revenue4B USD
Net income810M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price72.28 USD
Base value50.55 USD
Vs. base+43%
Price date2026/04/28
48.17 USD50.55 USD51.96 USD
+42.99%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
51.52 USD56.27 USD59.10 USD
+28.45%
56.27 USDCurrent price is 28.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.2%
Current price implies roughly -0.2% annualized FCF growth.
-0.2%Current price implies roughly -0.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
36.42 USD36.42 USD36.42 USD
+98.46%
36.42 USDCurrent price is 98.5% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 810M USD | 1B USD | 3.14 |
| 2024/12/30 | Annual | 4B USD | 690M USD | -57M USD | 2.69 |
| 2023/12/30 | Annual | 4B USD | 703M USD | 155M USD | 2.78 |
| 2022/12/30 | Annual | 4B USD | 686M USD | 114M USD | 2.73 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement