Research / Stock / CEG
C
CEG
Constellation Energy Corp
278.42
+4.99 +1.82%
close 2026-08-25
Assumptions
25.2%
Market is pricing 25.2%— you agree
No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.
10 yrs
3.00%
9.79%
9.8% derived for this company beta 1.21 (1146d vs the S&P 500) · cost of equity 10.2% = 4.7% risk-free + 1.21 × 4.5% premium · 7% debt at 7.0%, taxed at 34%
Fair value
$279.32
+0.3%
At the market's assumptionsCurrent price $278.42Enterprise value 101.1B
Bear $194.10 (20.2% growth)Bull $399.11 (30.2%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 25.2%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
28% the 10 forecast years72% terminal value