U.S. markets close in 5 hours 17 minutes
  • S&P 500

    4,180.67
    +35.48 (+0.86%)
     
  • Dow 30

    33,067.73
    +264.26 (+0.81%)
     
  • Nasdaq

    12,819.23
    +161.68 (+1.28%)
     
  • Russell 2000

    1,952.42
    +30.60 (+1.59%)
     
  • Crude Oil

    88.70
    -0.31 (-0.35%)
     
  • Gold

    1,802.60
    +11.40 (+0.64%)
     
  • Silver

    20.48
    +0.64 (+3.22%)
     
  • EUR/USD

    1.0209
    +0.0022 (+0.21%)
     
  • 10-Yr Bond

    2.7740
    -0.0660 (-2.32%)
     
  • GBP/USD

    1.2119
    +0.0048 (+0.40%)
     
  • USD/JPY

    134.6400
    -0.3300 (-0.24%)
     
  • BTC-USD

    24,154.51
    +1,045.20 (+4.52%)
     
  • CMC Crypto 200

    563.37
    +20.49 (+3.78%)
     
  • FTSE 100

    7,497.41
    +57.67 (+0.78%)
     
  • Nikkei 225

    28,249.24
    +73.37 (+0.26%)
     

Estimating The Intrinsic Value Of WEC Energy Group, Inc. (NYSE:WEC)

  • Oops!
    Something went wrong.
    Please try again later.
·4 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Does the June share price for WEC Energy Group, Inc. (NYSE:WEC) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

See our latest analysis for WEC Energy Group

The calculation

As WEC Energy Group operates in the integrated utilities sector, we need to calculate the intrinsic value slightly differently. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. This often underestimates the value of a stock, but it can still be good as a comparison to competitors. We use the Gordon Growth Model, which assumes dividend will grow into perpetuity at a rate that can be sustained. The dividend is expected to grow at an annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.9%. We then discount this figure to today's value at a cost of equity of 5.3%. Compared to the current share price of US$90.4, the company appears about fair value at a 5.2% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= US$3.2 / (5.3% – 1.9%)

= US$95.3

dcf
dcf

The assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at WEC Energy Group as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 5.3%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For WEC Energy Group, we've put together three important factors you should look at:

  1. Risks: To that end, you should learn about the 3 warning signs we've spotted with WEC Energy Group (including 1 which doesn't sit too well with us) .

  2. Future Earnings: How does WEC's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.