NextEra Energy, Inc. (NEE) DCF Valuation

NextEra Energy, Inc. (NEE) DCF Valuation

US | Utilities | Regulated Electric | NYSE
NextEra Energy, Inc. (NEE) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

NextEra Energy, Inc. (NEE) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our NextEra Energy, Inc. (NEE) DCF Calculator empowers you to evaluate NextEra Energy, Inc. (NEE) valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 19,204.0 17,997.0 17,069.0 20,956.0 28,114.0 31,311.1 34,871.8 38,837.4 43,254.0 48,172.9
Revenue Growth, % 0 -6.29 -5.16 22.77 34.16 11.37 11.37 11.37 11.37 11.37
EBITDA 9,821.0 8,227.0 8,824.0 10,359.0 16,472.0 16,067.1 17,894.3 19,929.2 22,195.5 24,719.6
EBITDA, % 51.14 45.71 51.7 49.43 58.59 51.31 51.31 51.31 51.31 51.31
Depreciation 4,478.0 4,315.0 4,214.0 4,790.0 6,151.0 7,309.2 8,140.4 9,066.1 10,097.1 11,245.3
Depreciation, % 23.32 23.98 24.69 22.86 21.88 23.34 23.34 23.34 23.34 23.34
EBIT 5,343.0 3,912.0 4,610.0 5,569.0 10,321.0 8,757.9 9,753.9 10,863.1 12,098.4 13,474.3
EBIT, % 27.82 21.74 27.01 26.57 36.71 27.97 27.97 27.97 27.97 27.97
Total Cash 600.0 1,105.0 639.0 1,601.0 2,690.0 1,892.2 2,107.4 2,347.0 2,613.9 2,911.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,807.0 2,974.0 4,108.0 5,093.0 6,040.0
Account Receivables, % 14.62 16.52 24.07 24.3 21.48
Inventories 1,328.0 1,552.0 1,561.0 1,934.0 2,106.0 2,592.8 2,887.7 3,216.0 3,581.8 3,989.1
Inventories, % 6.92 8.62 9.15 9.23 7.49 8.28 8.28 8.28 8.28 8.28
Accounts Payable 3,631.0 4,615.0 6,935.0 8,312.0 8,504.0 9,712.2 10,816.7 12,046.8 13,416.7 14,942.5
Accounts Payable, % 18.91 25.64 40.63 39.66 30.25 31.02 31.02 31.02 31.02 31.02
Capital Expenditure -11,077.0 -7,759.0 -7,830.0 -9,742.0 -9,548.0 -14,222.5 -15,839.9 -17,641.2 -19,647.3 -21,881.6
Capital Expenditure, % -57.68 -43.11 -45.87 -46.49 -33.96 -45.42 -45.42 -45.42 -45.42 -45.42
Tax Rate, % -0.30187 -0.30187 -0.30187 -0.30187 -0.30187 -0.30187 -0.30187 -0.30187 -0.30187 -0.30187
EBITAT 5,249.7 4,732.3 4,104.7 4,717.4 10,352.2 8,267.5 9,207.7 10,254.8 11,420.9 12,719.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,853.3 1,881.3 1,665.7 -215.6 6,028.2 1,791.0 1,598.6 1,780.3 1,982.8 2,208.3
WACC, % 6.22 6.25 6.08 6.01 6.25 6.16 6.16 6.16 6.16 6.16
PV UFCF
SUM PV UFCF 7,792.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 2,297
Terminal Value 106,290
Present Terminal Value 78,827
Enterprise Value 86,619
Net Debt 70,521
Equity Value 16,098
Diluted Shares Outstanding, MM 2,031
Equity Value Per Share 7.93

What You Will Get

  • Real NEE Financial Data: Pre-filled with NextEra Energy’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See NextEra Energy’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for NextEra Energy, Inc. (NEE).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the energy sector.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit NextEra's strategic outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for NextEra Energy, Inc. (NEE).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing NextEra Energy, Inc.'s (NEE) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Share professional valuation insights to back your investment decisions.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Adjustments: Observe immediate changes to NextEra Energy’s valuation as you modify inputs.
  • Preloaded Data: Comes with NextEra Energy’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately estimate NextEra Energy's fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis at NextEra Energy, Inc. (NEE).
  • Consultants: Quickly adapt the template for valuation reports tailored to clients interested in NextEra Energy, Inc. (NEE).
  • Entrepreneurs: Gain insights into financial modeling strategies employed by leading energy companies like NextEra Energy, Inc. (NEE).
  • Educators: Use it as a teaching tool to illustrate valuation methodologies relevant to the energy sector.

What the Template Contains

  • Historical Data: Includes NextEra Energy’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate NextEra Energy’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of NextEra Energy’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.