NRG Energy Inc
NYSE:NRG

Watchlist Manager
NRG Energy Inc Logo
NRG Energy Inc
NYSE:NRG
Watchlist
Price: 149.27 USD 4% Market Closed
Market Cap: 28.6B USD

Intrinsic Value

The intrinsic value of one NRG stock under the Base Case scenario is 191.42 USD. Compared to the current market price of 149.27 USD, NRG Energy Inc is Undervalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NRG Intrinsic Value
191.42 USD
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NRG Energy Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about NRG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NRG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NRG Energy Inc.

Explain Valuation
Compare NRG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

NRG’s reliance on volatile Texas wholesale markets could weigh on earnings if power prices fall, as the company’s large generation fleet and substantial retail commitments may be exposed to margin compression and hedging mismatches.

The integration of Direct Energy has proven more challenging and expensive than initially projected, potentially hindering synergy targets and creating uncertainty around the long-term profitability of the expanded retail business.

NRG’s significant exposure to fossil-fuel-based generation may subject it to heightened regulatory scrutiny, making it susceptible to costly emissions mandates and complicating its attempts to improve its ESG profile and attract investors.

Bull Theses

NRG’s strategic focus on retail power operations, fueled by acquisitions like Direct Energy, can provide a steady revenue stream with strong customer relationships and cross-selling opportunities that boost long-term earnings stability.

The company’s diversified generation fleet, including growing renewable assets, positions NRG to capitalize on the ongoing energy transition while maintaining reliable baseload supply in key markets like Texas.

NRG’s active capital allocation strategy, including share buybacks and debt reduction, indicates disciplined financial management that aims to enhance shareholder returns and strengthen the company’s balance sheet.

Show More Less
How do you feel about NRG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NRG Energy Inc

Current Assets 8.1B
Cash & Short-Term Investments 732m
Receivables 3.3B
Other Current Assets 4.1B
Non-Current Assets 15.8B
Long-Term Investments 55m
PP&E 3.5B
Intangibles 7.4B
Other Non-Current Assets 4.8B
Current Liabilities 7.7B
Accounts Payable 2.3B
Accrued Liabilities 1.7B
Other Current Liabilities 3.7B
Non-Current Liabilities 14.3B
Long-Term Debt 11.2B
Other Non-Current Liabilities 3.1B
Efficiency

Free Cash Flow Analysis
NRG Energy Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NRG Energy Inc

Revenue
29.8B USD
Cost of Revenue
-23.5B USD
Gross Profit
6.3B USD
Operating Expenses
-3.9B USD
Operating Income
2.4B USD
Other Expenses
-1B USD
Net Income
1.4B USD
Fundamental Scores

NRG Profitability Score
Profitability Due Diligence

NRG Energy Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
ROE is Increasing
Positive 3Y Average ROE
ROIC is Increasing
54/100
Profitability
Score

NRG Energy Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

NRG Solvency Score
Solvency Due Diligence

NRG Energy Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
Positive Net Debt
29/100
Solvency
Score

NRG Energy Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NRG Price Targets Summary
NRG Energy Inc

Wall Street analysts forecast NRG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NRG is 193.49 USD with a low forecast of 106.87 USD and a high forecast of 234.15 USD.

Lowest
Price Target
106.87 USD
28% Downside
Average
Price Target
193.49 USD
30% Upside
Highest
Price Target
234.15 USD
57% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NRG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NRG Insider Trading
Buy and sell transactions by insiders

NRG News

Other Videos
What is the Intrinsic Value of one NRG stock?

The intrinsic value of one NRG stock under the Base Case scenario is 191.42 USD.

Is NRG stock undervalued or overvalued?

Compared to the current market price of 149.27 USD, NRG Energy Inc is Undervalued by 22%.

Back to Top