Loading...

AES Corp (NYSE:AES)

21.19 USD -0.26 USD ( -1.21% )
Watchlist Manager
AES Corp Logo
AES Corp
NYSE:AES
Watchlist

DCF Value

Estimated DCF Value of one AES stock under the base case scenario is 28.38 USD. Compared to the current market price of 21.19 USD, the stock is Undervalued by 25%.

Estimated DCF Value of one NYSE:AES stock is 28.38 USD. Compared to the current market price of 21.19 USD, the stock is Undervalued by 25% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
7.33%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.33%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

AES DCF Value
Base Case
28.38 USD
Undervaluation 25%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
AES Corp Competitors:
DCF Valuation
ER9
ERG SpA
CWEN.A
Clearway Energy Inc
HNP
Huaneng Power International Inc
SDIC
SDIC Power Holdings Co Ltd
TA
TransAlta Corp
AB9
ABO Wind AG
CPX
Capital Power Corp
ACPIF
AC Energy Corp

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 18.9B USD
Equity Value 18.9B USD
/ Shares Outstanding 667M
AES DCF Value 28.38 USD
Undervalued by 25%

To view the process of calculating the Present Value of AES Corp' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AES stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AES Stock DCF Valuation FAQ

What is the DCF value of one AES stock?

Estimated DCF Value of one AES stock under the base case scenario is 28.38 USD. Compared to the current market price of 21.19 USD, the stock is Undervalued by 25%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project AES Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (18.9B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 28.38 USD per one AES share.