Eversource Energy
EnergySolutions, Inc. (EnergySolutions) is a provider of a range of nuclear services to government and commercial customers. The Company's range of nuclear services includes engineering, in-plant support services, spent nuclear fuel management, decontamination and decommissioning (D&D), operation of nuclear reactors, logistics, transportation, processing and low-level radioactive waste (LLRW) disposal. The Company also owns and operates strategic processing and disposal facilities. The Global Commercial Group includes three business divisions: Commercial Services, Logistics, Processing and Disposal (LP&D) and International. In May 2013, Energy Capital Partners II LLC, a unit of Energy Capital Partners, through its wholly owned subsidiary, acquired the entire share capital of EnergySolutions Inc.
Profit margin stands at 12.5%.
Current Price
$69.47
-0.26%GoodMoat Value
$72.68
4.6% undervaluedEversource Energy (ES) 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.
ES DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Eversource Energy (ES). Estimate the intrinsic value of ES 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: $4.56. Free cash flow: $-45.10M. WACC: 10.00%. Shares outstanding: 375.2M. GoodMoat fair value: $72.68.
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 triangulateEversource Energy's true worth.