AES Corp
The AES Corporation is a Fortune 500 global power company. We provide affordable, sustainable energy to 14 countries through our diverse portfolio of distribution businesses as well as thermal and renewable generation facilities. Our workforce is committed to operational excellence and meeting the world's changing power needs. Our 2019 revenues were $10 billion, and we own and manage $34 billion in total assets.
Pays a 4.92% dividend yield.
Current Price
$14.30
+0.70%GoodMoat Value
$24.64
72.3% undervaluedAES Corp (AES) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
AES DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for AES Corp (AES). Estimate the intrinsic value of AES stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $1.26. Free cash flow: $-1.62B. WACC: 10.00%. Shares outstanding: 712.1M. GoodMoat fair value: $24.64.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateAES Corp's true worth.