|
Market Closed -
NYSE
16:03:32 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 44.97 USD | -0.64% |
|
-1.88% | +0.45% |
| 09-19 | Democrats try to ride data center backlash to election victory in rural US Midwest | RE |
| 09-18 | Morgan Stanley Adjusts FirstEnergy Price Target to $49 From $52, Maintains Overweight Rating | MT |
Company Valuation: FirstEnergy Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,714 | 23,979 | 21,036 | 22,926 | 25,862 | 26,021 | - | - |
| Change | - | 1.12% | -12.27% | 8.98% | 12.81% | 0.62% | - | - |
| Enterprise Value (EV) 1 | 46,057 | 45,427 | 45,767 | 46,795 | 52,319 | 55,898 | 59,451 | 63,385 |
| Change | - | -1.37% | 0.75% | 2.25% | 11.81% | 6.84% | 6.36% | 6.62% |
| P/E | 17.7x | 59.1x | 18.7x | 23.4x | 25.4x | 16.2x | 15.3x | 14.2x |
| PBR | 2.73x | 2.36x | 2.02x | 1.84x | 2.07x | 1.84x | 1.74x | 1.65x |
| PEG | - | -0.8x | 0x | -1.8x | 7.2x | 0.3x | 2.6x | 1.93x |
| Capitalization / Revenue | 2.13x | 1.92x | 1.63x | 1.7x | 1.71x | 1.62x | 1.54x | 1.45x |
| EV / Revenue | 4.14x | 3.65x | 3.56x | 3.47x | 3.47x | 3.48x | 3.53x | 3.54x |
| EV / EBITDA | 11.8x | 12.3x | 12x | 10.6x | 11.1x | 11.2x | 10.6x | 10.3x |
| EV / EBIT | 20x | 20.9x | 18.1x | 16.6x | 17.1x | 16.4x | 15.7x | 15.2x |
| EV / FCF | 126x | -622x | -23.2x | -41.1x | -52.1x | -32.8x | -28.8x | -26.9x |
| FCF Yield | 0.79% | -0.16% | -4.3% | -2.43% | -1.92% | -3.05% | -3.48% | -3.71% |
| Dividend per Share 2 | 1.56 | 1.56 | 1.6 | 1.685 | 1.78 | 1.848 | 1.954 | 2.061 |
| Rate of return | 3.75% | 3.72% | 4.36% | 4.24% | 3.98% | 4.11% | 4.34% | 4.58% |
| EPS 2 | 2.35 | 0.71 | 1.96 | 1.7 | 1.76 | 2.78 | 2.943 | 3.16 |
| Distribution rate | 66.4% | 220% | 81.6% | 99.1% | 101% | 66.5% | 66.4% | 65.2% |
| Net sales 1 | 11,132 | 12,459 | 12,870 | 13,472 | 15,090 | 16,063 | 16,855 | 17,916 |
| EBITDA 1 | 3,902 | 3,696 | 3,805 | 4,399 | 4,707 | 4,985 | 5,609 | 6,174 |
| EBIT 1 | 2,301 | 2,178 | 2,525 | 2,811 | 3,060 | 3,417 | 3,782 | 4,157 |
| Net income 1 | 1,283 | 406 | 1,123 | 978 | 1,020 | 1,670 | 1,780 | 1,936 |
| Net Debt 1 | 22,343 | 21,448 | 24,731 | 23,869 | 26,457 | 29,876 | 33,429 | 37,363 |
| Reference price 2 | 41.59 | 41.94 | 36.66 | 39.78 | 44.77 | 44.97 | 44.97 | 44.97 |
| Nbr of stocks (in thousands) | 570,188 | 571,753 | 573,815 | 576,317 | 577,666 | 578,640 | - | - |
| Announcement Date | 2/10/22 | 2/13/23 | 2/8/24 | 2/26/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.28x | 3.49x | 11.25x | 4.08% | 26.19B | |
| 30.53x | 5.15x | 37.45x | 0.21% | 250B | |
| 19.99x | 8.85x | 15.18x | 3.08% | 168B | |
| 19.99x | 4.13x | 11.34x | 3.57% | 151B | |
| 12.19x | 1.82x | 6.43x | 5.82% | 101B | |
| 19.13x | 5.7x | 12.5x | 3.55% | 98.38B | |
| 17.42x | 5.48x | 11x | 3.71% | 91.64B | |
| 20.05x | 3.14x | 12.75x | 0.67% | 90.25B | |
| 18.65x | 5.03x | 12.17x | 3.21% | 65.33B | |
| 17.74x | 6.1x | 12.84x | 4.2% | 55.92B | |
| Average | 19.20x | 4.89x | 14.29x | 3.21% | 109.79B | |
| Weighted average by Cap. | 21.11x | 5.18x | 17.75x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FE Stock
- Valuation FirstEnergy Corp.
Select your edition
All financial news and data tailored to specific country editions
