Research / Stock / NEE

NEE

NEXTERA ENERGY INC

FY2025Mkt cap 174.4BDual-class

84.22

+0.12 +0.14%

close 2026-08-25

NEE reports no free cash flow we can read, so this model is discounting net income instead. That is a different model — net income carries non-cash charges and ignores capital spending — and its answer should be read as a rougher one.

Assumptions

FCF growth rate

3.2%

Market is pricing 3.2%— 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.

Projection years

10 yrs

Terminal growth

3.00%

Discount rate (WACC)

7.09%

7.1% derived for this company beta 0.53 (1254d vs the S&P 500) · cost of equity 7.1% = 4.7% risk-free + 0.53 × 4.5% premium · treated as all-equity effective tax rate unusable; US statutory 21% assumed; cost of debt not derivable; risk-free + 1.5pts assumed; no market cap; capital structure assumed all-equity

Fair value DCF model

$83.98

-0.3%

At the market's assumptions

Current price $84.22Enterprise value 175.0B

Bear $55.73 (-1.8% growth)Bull $126.32 (8.2%)

market $84.22

Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 3.2%

Y10

Present value of each projected year, Y1–Y10

32% the 10 forecast years68% terminal value

Same industry · SIC 4911 · trailing P/E for context

CEGP/E 38100.8B SOP/E 2399.6Bthis P/E: 26

Research / Stock / …

Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.

Assumptions

Fair valuei DCF model

Same industryi · SIC 4911 · trailing P/E for context

Assumptions

Fair valuei DCF model

Same industryi · SIC 4911 · trailing P/E for context

Fair value DCF model

Same industry · SIC 4911 · trailing P/E for context

Fair value DCF model

Same industry · SIC 4911 · trailing P/E for context