Intrinsic value of NRG Energy - NRG

Previous Close

$32.83

  Intrinsic Value

$0.00

stock screener

  Rating & Target

str. sell

-100%

Previous close

$32.83

 
Intrinsic value

$0.00

 
Up/down potential

-100%

 
Rating

str. sell

We calculate the intrinsic value of NRG stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 10.4

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  10,842
  11,091
  11,376
  11,696
  12,051
  12,440
  12,863
  13,322
  13,816
  14,346
  14,913
  15,519
  16,163
  16,848
  17,575
  18,345
  19,160
  20,022
  20,933
  21,895
  22,910
  23,980
  25,109
  26,297
  27,549
  28,867
  30,255
  31,715
  33,251
  34,866
Variable operating expenses, $m
  10,761
  11,003
  11,280
  11,591
  11,936
  12,314
  12,725
  13,171
  13,651
  14,166
  14,488
  15,076
  15,702
  16,368
  17,074
  17,822
  18,614
  19,452
  20,337
  21,271
  22,257
  23,297
  24,393
  25,548
  26,764
  28,045
  29,392
  30,811
  32,303
  33,872
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  10,761
  11,003
  11,280
  11,591
  11,936
  12,314
  12,725
  13,171
  13,651
  14,166
  14,488
  15,076
  15,702
  16,368
  17,074
  17,822
  18,614
  19,452
  20,337
  21,271
  22,257
  23,297
  24,393
  25,548
  26,764
  28,045
  29,392
  30,811
  32,303
  33,872
Operating income, $m
  80
  88
  96
  105
  115
  126
  138
  151
  165
  180
  425
  442
  461
  480
  501
  523
  546
  571
  597
  624
  653
  683
  716
  749
  785
  823
  862
  904
  948
  994
EBITDA, $m
  2,053
  2,101
  2,155
  2,215
  2,282
  2,356
  2,436
  2,523
  2,617
  2,717
  2,825
  2,939
  3,061
  3,191
  3,329
  3,474
  3,629
  3,792
  3,965
  4,147
  4,339
  4,542
  4,756
  4,981
  5,218
  5,467
  5,730
  6,007
  6,298
  6,604
Interest expense (income), $m
  1,106
  926
  804
  831
  861
  895
  933
  974
  1,020
  1,068
  1,121
  1,178
  1,238
  1,303
  1,371
  1,444
  1,522
  1,604
  1,691
  1,783
  1,880
  1,982
  2,090
  2,204
  2,325
  2,451
  2,585
  2,725
  2,873
  3,029
  3,192
Earnings before tax, $m
  -846
  -716
  -735
  -756
  -780
  -807
  -836
  -868
  -903
  -941
  -753
  -796
  -842
  -891
  -943
  -999
  -1,058
  -1,120
  -1,186
  -1,256
  -1,329
  -1,407
  -1,489
  -1,575
  -1,666
  -1,762
  -1,863
  -1,969
  -2,081
  -2,199
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -846
  -716
  -735
  -756
  -780
  -807
  -836
  -868
  -903
  -941
  -753
  -796
  -842
  -891
  -943
  -999
  -1,058
  -1,120
  -1,186
  -1,256
  -1,329
  -1,407
  -1,489
  -1,575
  -1,666
  -1,762
  -1,863
  -1,969
  -2,081
  -2,199

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  23,775
  24,322
  24,947
  25,649
  26,427
  27,280
  28,209
  29,215
  30,298
  31,461
  32,705
  34,032
  35,445
  36,947
  38,541
  40,230
  42,018
  43,909
  45,906
  48,016
  50,241
  52,589
  55,063
  57,669
  60,415
  63,305
  66,348
  69,550
  72,918
  76,461
Adjusted assets (=assets-cash), $m
  23,775
  24,322
  24,947
  25,649
  26,427
  27,280
  28,209
  29,215
  30,298
  31,461
  32,705
  34,032
  35,445
  36,947
  38,541
  40,230
  42,018
  43,909
  45,906
  48,016
  50,241
  52,589
  55,063
  57,669
  60,415
  63,305
  66,348
  69,550
  72,918
  76,461
Revenue / Adjusted assets
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
  0.456
Average production assets, $m
  17,444
  17,845
  18,304
  18,819
  19,389
  20,015
  20,697
  21,435
  22,230
  23,083
  23,996
  24,970
  26,006
  27,108
  28,278
  29,517
  30,829
  32,216
  33,682
  35,229
  36,862
  38,584
  40,400
  42,312
  44,327
  46,447
  48,680
  51,029
  53,500
  56,100
Working capital, $m
  -390
  -399
  -410
  -421
  -434
  -448
  -463
  -480
  -497
  -516
  -537
  -559
  -582
  -607
  -633
  -660
  -690
  -721
  -754
  -788
  -825
  -863
  -904
  -947
  -992
  -1,039
  -1,089
  -1,142
  -1,197
  -1,255
Total debt, $m
  14,890
  15,382
  15,945
  16,576
  17,276
  18,044
  18,880
  19,785
  20,760
  21,807
  22,926
  24,121
  25,393
  26,745
  28,179
  29,699
  31,308
  33,010
  34,808
  36,706
  38,709
  40,822
  43,048
  45,394
  47,865
  50,467
  53,205
  56,087
  59,118
  62,307
Total liabilities, $m
  21,398
  21,890
  22,453
  23,084
  23,784
  24,552
  25,388
  26,293
  27,268
  28,315
  29,434
  30,629
  31,901
  33,253
  34,687
  36,207
  37,816
  39,518
  41,316
  43,214
  45,217
  47,330
  49,556
  51,902
  54,373
  56,975
  59,713
  62,595
  65,626
  68,815
Total equity, $m
  2,378
  2,432
  2,495
  2,565
  2,643
  2,728
  2,821
  2,921
  3,030
  3,146
  3,270
  3,403
  3,545
  3,695
  3,854
  4,023
  4,202
  4,391
  4,591
  4,802
  5,024
  5,259
  5,506
  5,767
  6,041
  6,331
  6,635
  6,955
  7,292
  7,646
Total liabilities and equity, $m
  23,776
  24,322
  24,948
  25,649
  26,427
  27,280
  28,209
  29,214
  30,298
  31,461
  32,704
  34,032
  35,446
  36,948
  38,541
  40,230
  42,018
  43,909
  45,907
  48,016
  50,241
  52,589
  55,062
  57,669
  60,414
  63,306
  66,348
  69,550
  72,918
  76,461
Debt-to-equity ratio
  6.260
  6.320
  6.390
  6.460
  6.540
  6.610
  6.690
  6.770
  6.850
  6.930
  7.010
  7.090
  7.160
  7.240
  7.310
  7.380
  7.450
  7.520
  7.580
  7.640
  7.700
  7.760
  7.820
  7.870
  7.920
  7.970
  8.020
  8.060
  8.110
  8.150
Adjusted equity ratio
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -846
  -716
  -735
  -756
  -780
  -807
  -836
  -868
  -903
  -941
  -753
  -796
  -842
  -891
  -943
  -999
  -1,058
  -1,120
  -1,186
  -1,256
  -1,329
  -1,407
  -1,489
  -1,575
  -1,666
  -1,762
  -1,863
  -1,969
  -2,081
  -2,199
Depreciation, amort., depletion, $m
  1,973
  2,013
  2,059
  2,110
  2,167
  2,230
  2,298
  2,372
  2,451
  2,537
  2,400
  2,497
  2,601
  2,711
  2,828
  2,952
  3,083
  3,222
  3,368
  3,523
  3,686
  3,858
  4,040
  4,231
  4,433
  4,645
  4,868
  5,103
  5,350
  5,610
Funds from operations, $m
  1,127
  1,297
  1,324
  1,354
  1,387
  1,423
  1,462
  1,504
  1,548
  1,596
  1,647
  1,701
  1,759
  1,820
  1,884
  1,953
  2,025
  2,102
  2,182
  2,267
  2,357
  2,452
  2,551
  2,656
  2,766
  2,883
  3,005
  3,134
  3,269
  3,411
Change in working capital, $m
  -8
  -9
  -10
  -12
  -13
  -14
  -15
  -17
  -18
  -19
  -20
  -22
  -23
  -25
  -26
  -28
  -29
  -31
  -33
  -35
  -37
  -39
  -41
  -43
  -45
  -47
  -50
  -53
  -55
  -58
Cash from operations, $m
  1,135
  1,306
  1,334
  1,366
  1,400
  1,437
  1,477
  1,520
  1,566
  1,615
  1,667
  1,723
  1,782
  1,844
  1,911
  1,981
  2,054
  2,133
  2,215
  2,302
  2,394
  2,490
  2,592
  2,699
  2,812
  2,930
  3,055
  3,186
  3,324
  3,469
Maintenance CAPEX, $m
  -1,710
  -1,744
  -1,785
  -1,830
  -1,882
  -1,939
  -2,002
  -2,070
  -2,143
  -2,223
  -2,308
  -2,400
  -2,497
  -2,601
  -2,711
  -2,828
  -2,952
  -3,083
  -3,222
  -3,368
  -3,523
  -3,686
  -3,858
  -4,040
  -4,231
  -4,433
  -4,645
  -4,868
  -5,103
  -5,350
New CAPEX, $m
  -346
  -401
  -459
  -515
  -571
  -626
  -682
  -738
  -795
  -853
  -913
  -974
  -1,037
  -1,102
  -1,169
  -1,239
  -1,312
  -1,387
  -1,466
  -1,548
  -1,633
  -1,722
  -1,815
  -1,913
  -2,014
  -2,121
  -2,232
  -2,349
  -2,471
  -2,599
Cash from investing activities, $m
  -2,056
  -2,145
  -2,244
  -2,345
  -2,453
  -2,565
  -2,684
  -2,808
  -2,938
  -3,076
  -3,221
  -3,374
  -3,534
  -3,703
  -3,880
  -4,067
  -4,264
  -4,470
  -4,688
  -4,916
  -5,156
  -5,408
  -5,673
  -5,953
  -6,245
  -6,554
  -6,877
  -7,217
  -7,574
  -7,949
Free cash flow, $m
  -921
  -840
  -909
  -980
  -1,052
  -1,128
  -1,206
  -1,287
  -1,372
  -1,461
  -1,554
  -1,650
  -1,752
  -1,858
  -1,970
  -2,086
  -2,209
  -2,337
  -2,472
  -2,614
  -2,762
  -2,918
  -3,082
  -3,254
  -3,434
  -3,623
  -3,822
  -4,031
  -4,250
  -4,480
Issuance/(repayment) of debt, $m
  -2,266
  492
  563
  632
  700
  768
  836
  905
  975
  1,046
  1,120
  1,195
  1,272
  1,352
  1,434
  1,520
  1,609
  1,702
  1,798
  1,898
  2,003
  2,112
  2,227
  2,346
  2,471
  2,602
  2,738
  2,881
  3,031
  3,189
Issuance/(repurchase) of shares, $m
  3,570
  771
  797
  826
  858
  892
  929
  969
  1,012
  1,057
  877
  929
  983
  1,041
  1,103
  1,168
  1,237
  1,309
  1,386
  1,467
  1,552
  1,642
  1,736
  1,836
  1,941
  2,051
  2,167
  2,289
  2,418
  2,553
Cash from financing (excl. dividends), $m  
  1,304
  1,263
  1,360
  1,458
  1,558
  1,660
  1,765
  1,874
  1,987
  2,103
  1,997
  2,124
  2,255
  2,393
  2,537
  2,688
  2,846
  3,011
  3,184
  3,365
  3,555
  3,754
  3,963
  4,182
  4,412
  4,653
  4,905
  5,170
  5,449
  5,742
Total cash flow (excl. dividends), $m
  383
  423
  451
  478
  505
  532
  559
  587
  614
  643
  443
  473
  503
  535
  568
  601
  637
  673
  711
  751
  793
  836
  881
  928
  978
  1,029
  1,083
  1,140
  1,199
  1,262
Retained Cash Flow (-), $m
  -3,570
  -771
  -797
  -826
  -858
  -892
  -929
  -969
  -1,012
  -1,057
  -877
  -929
  -983
  -1,041
  -1,103
  -1,168
  -1,237
  -1,309
  -1,386
  -1,467
  -1,552
  -1,642
  -1,736
  -1,836
  -1,941
  -2,051
  -2,167
  -2,289
  -2,418
  -2,553
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  32
  33
  33
  34
  35
  36
  37
  39
  40
  41
  43
  45
  47
  48
  51
  53
  55
  57
  60
  63
  66
  69
  72
  75
  79
  83
  87
  91
  95
  100
Cash available for distribution, $m
  -3,187
  -348
  -346
  -348
  -353
  -360
  -370
  -382
  -397
  -414
  -434
  -456
  -480
  -506
  -535
  -566
  -600
  -636
  -674
  -716
  -759
  -806
  -855
  -908
  -963
  -1,022
  -1,084
  -1,149
  -1,219
  -1,292
Discount rate, %
  12.80
  13.44
  14.11
  14.82
  15.56
  16.34
  17.15
  18.01
  18.91
  19.86
  20.85
  21.89
  22.99
  24.14
  25.34
  26.61
  27.94
  29.34
  30.80
  32.34
  33.96
  35.66
  37.44
  39.32
  41.28
  43.35
  45.51
  47.79
  50.18
  52.69
PV of cash for distribution, $m
  -2,825
  -270
  -233
  -200
  -171
  -145
  -122
  -102
  -84
  -68
  -54
  -42
  -33
  -25
  -18
  -13
  -9
  -6
  -4
  -3
  -2
  -1
  -1
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  50.0
  37.8
  28.4
  21.4
  16.0
  12.0
  8.9
  6.6
  4.9
  3.7
  2.9
  2.2
  1.7
  1.3
  1.0
  0.8
  0.6
  0.5
  0.4
  0.3
  0.2
  0.2
  0.1
  0.1
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0

NRG Energy, Inc. (NRG) is an integrated power company. The Company is engaged in producing, selling and delivering electricity and related products and services in various markets in the United States. The Company's segments include Generation, Retail, Renewables, NRG Yield, Inc. (NRG Yield) and Corporate activities. The Generation segment includes generation, international and Boston Energy Trading and Marketing LLC (BETM). The Retail segment includes Mass customers and Business Solutions. Its Business Solutions include commercial, industrial and governmental/institutional (C&I) customers, and other distributed and reliability products. The Renewables segment includes solar and wind assets. The NRG Yield segment includes certain of the Company's contracted generation assets. The corporate activities segment includes residential solar and electric vehicle services. The Company owned and operated approximately 47,000 megawatts (MW) of generation, as of December 31, 2016.

FINANCIAL RATIOS  of  NRG Energy (NRG)

Valuation Ratios
P/E Ratio -13.4
Price to Sales 0.8
Price to Book 5.1
Price to Tangible Book
Price to Cash Flow 5
Price to Free Cash Flow 12.5
Growth Rates
Sales Growth Rate -15.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -3%
Cap. Spend. - 3 Yr. Gr. Rate -8.9%
Financial Strength
Quick Ratio 2
Current Ratio 0.8
LT Debt to Equity 781.8%
Total Debt to Equity 807.1%
Interest Coverage 0
Management Effectiveness
Return On Assets 1.1%
Ret/ On Assets - 3 Yr. Avg. -3%
Return On Total Capital -3.8%
Ret/ On T. Cap. - 3 Yr. Avg. -9.2%
Return On Equity -30.7%
Return On Equity - 3 Yr. Avg. -42.3%
Asset Turnover 0.4
Profitability Ratios
Gross Margin 30.7%
Gross Margin - 3 Yr. Avg. 27.7%
EBITDA Margin 13.7%
EBITDA Margin - 3 Yr. Avg. 5.2%
Operating Margin 0.9%
Oper. Margin - 3 Yr. Avg. -6.3%
Pre-Tax Margin -7.1%
Pre-Tax Margin - 3 Yr. Avg. -13.6%
Net Profit Margin -6.3%
Net Profit Margin - 3 Yr. Avg. -16.3%
Effective Tax Rate -1.8%
Eff/ Tax Rate - 3 Yr. Avg. -8.7%
Payout Ratio -9.8%

NRG stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the NRG stock intrinsic value calculation we used $10629 million for the last fiscal year's total revenue generated by NRG Energy. The default revenue input number comes from 2017 income statement of NRG Energy. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our NRG stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 12.8%, whose default value for NRG is calculated based on our internal credit rating of NRG Energy, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of NRG Energy.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of NRG stock the variable cost ratio is equal to 99.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for NRG stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for NRG Energy.

Corporate tax rate of 27% is the nominal tax rate for NRG Energy. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the NRG stock is equal to 0.3%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for NRG are equal to 160.9%.

Life of production assets of 10 years is the average useful life of capital assets used in NRG Energy operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for NRG is equal to -3.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $-346 million for NRG Energy - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 317 million for NRG Energy is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of NRG Energy at the current share price and the inputted number of shares is $10.4 billion.

RELATED COMPANIES Price Int.Val. Rating
SRE Sempra Energy 114.24 74.41  sell
SPKE Spark Energy 8.35 6,888.87  str.buy
EIX Edison Interna 66.98 21.49  str.sell
PCG PG&E 42.84 9.39  str.sell
ALE Allete 78.02 9.03  str.sell
JE Just Energy Gr 3.18 1.62  str.sell

COMPANY NEWS

▶ 7 Utility Stocks Going Crazy   [Aug-07-18 09:12AM  InvestorPlace]
▶ NRG plans second $500 million buyback once it closes deals   [Aug-02-18 07:54PM  American City Business Journals]
▶ NRG Yield: 2Q Earnings Snapshot   [11:50AM  Associated Press]
▶ NRG: 2Q Earnings Snapshot   [07:07AM  Associated Press]
▶ SEPTA nets millions from NRG Station naming rights deal   [Jul-26-18 12:21PM  American City Business Journals]
▶ SEPTA's Pattison station switching out AT&T name for NRG   [12:04AM  American City Business Journals]
▶ NRG Energy, Inc. Announces Quarterly Dividend   [Jul-18-18 04:30PM  Business Wire]
▶ Energy suppliers, distributors clash over how electricity is billed   [Jul-16-18 03:21PM  American City Business Journals]
▶ NRG Energy Inc (NYSE:NRG) Is Trading At A 32.71% Discount   [Jun-24-18 10:31AM  Simply Wall St.]
▶ Elliott Gives Sempra a Surprise Encore   [Jun-11-18 02:09PM  Bloomberg]
▶ After the Bell: Dow Drops 75 Points as Bears Win the Day   [May-24-18 05:45PM  Barrons.com]
▶ 4 Hot Momentum Stocks for Remarkable Returns   [12:10PM  InvestorPlace]
▶ See which Houston cos. are among the country's top employers   [May-10-18 08:27PM  American City Business Journals]
▶ NRG saves $80 million in Q1, plans more for rest of year   [May-08-18 09:28AM  American City Business Journals]
▶ 3 Stocks Touching 52-Week Highs as Trade Talks Loom   [May-03-18 03:00PM  InvestorPlace]
▶ NRG: 1Q Earnings Snapshot   [06:47AM  Associated Press]
▶ Trade of the Day: NRG Energy, Inc. (NRG)   [Apr-20-18 09:12AM  InvestorPlace]
▶ NRG Energy, Inc. Announces Quarterly Dividend   [Apr-19-18 06:41AM  Business Wire]
▶ NRG Is a Utility With 3 Great Looking Charts   [Apr-11-18 02:08PM  TheStreet.com]
▶ Five Texas energy companies reveal median compensation for employees   [Apr-09-18 12:06PM  American City Business Journals]
▶ Commercial Solar's Surprise Leader in 2017   [Mar-25-18 09:34AM  Motley Fool]
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.