Utilities / Utilities - Regulated ElectricNYSE
$16.59
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-3.1B · quality 47.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
15/100
F
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$36.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
8.3%
↑Gross Margin
N/A
•Debt/Equity
1.76
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+3.6%
FCF CAGR
—
FCF margin
-12.3%
FCF / Net income
-1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24.93B · net income $2.70B · FCF $-3.07B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $24.93B | $24.93B | $24.42B | $24.43B | $21.68B | $20.64B | $18.47B | $17.13B | $16.76B | $17.14B | $17.67B | $16.83B | $17.09B | $15.60B | $15.04B | $14.96B | $13.84B | $13.40B | $14.63B | $13.24B |
| Net Income | $2.70B | $2.70B | $2.51B | $2.26B | $1.81B | $-88.0M | $-1.30B | $-7.64B | $-6.84B | $1.66B | $1.41B | $888.0M | $1.45B | $828.0M | $830.0M | $858.0M | $1.11B | $1.22B | $1.34B | $1.01B |
| EPS | 1.18 | 1.18 | 1.15 | 1.05 | 0.84 | -0.05 | -1.05 | -14.50 | -13.25 | 3.21 | 2.78 | 1.79 | 3.06 | 1.83 | 1.92 | 2.10 | 2.82 | 3.20 | 3.63 | 2.78 |
| Operating Margin | 19.0% | 19.0% | 18.3% | 10.9% | 8.5% | 9.1% | 9.5% | -58.9% | -57.9% | 17.0% | 11.8% | 9.0% | 14.3% | 11.3% | 11.3% | 13.0% | 16.7% | 17.2% | 15.5% | 16.0% |
| Net Margin | 10.8% | 10.8% | 10.3% | 9.2% | 8.4% | -0.4% | -7.1% | -44.6% | -40.8% | 9.7% | 8.0% | 5.3% | 8.5% | 5.3% | 5.5% | 5.7% | 8.0% | 9.1% | 9.1% | 7.6% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 1.76 | 1.76 | 1.78 | 2.04 | 2.09 | 1.82 | 1.78 | 0.00 | 1.74 | 0.92 | 0.90 | 0.96 | 0.96 | 0.89 | 0.96 | 0.97 | 0.97 | 1.00 | 0.99 | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $-3.07B | $-3.07B | $-2.33B | $-4.97B | $-5.86B | $-5.43B | $-26.82B | $-1.50B | $-1.76B | $336.0M | $-1.30B | $-1.39B | $-1.14B | $-1.78B | $258.0M | $-299.0M | $-596.0M | $-919.0M | $-865.0M | — |
| Returns | ||||||||||||||||||||
| ROE | 8.3% | 8.3% | 8.3% | 9.0% | 7.9% | -0.4% | -6.2% | -148.8% | -54.0% | 8.6% | 7.8% | 5.4% | 9.2% | 5.8% | 6.3% | 7.1% | 9.9% | 11.8% | 14.3% | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 2.1% | 2.1% | -0.0% | 12.7% | 5.0% | 11.8% | 7.8% | 2.2% | -2.2% | -3.0% | 4.9% | -1.5% | 9.6% | 3.7% | 0.6% | 8.1% | 3.3% | -8.4% | 10.5% | — |
| EPS Growth | 2.6% | 2.6% | 9.5% | 25.0% | 1780.0% | 95.2% | 92.8% | -9.4% | -512.8% | 15.5% | 55.3% | -41.5% | 67.2% | -4.7% | -8.6% | -25.5% | -11.9% | -11.8% | 30.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.6%
EPS terminal req.
$1.47
Spread vs growth
-5.0%
5Y implied EPS CAGR
8.6%
EPS terminal req.
$1.78
Spread vs growth
-6.0%
10Y implied EPS CAGR
9.3%
EPS terminal req.
$2.87
Spread vs growth
-6.7%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Unavailable: positive start/end prices are required.