WEC Energy Group, Inc. (WEC) DCF Valuation

WEC Energy Group, Inc. (WEC) DCF Valuation

US | Utilities | Regulated Electric | NYSE
WEC Energy Group, Inc. (WEC) 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

WEC Energy Group, Inc. (WEC) Bundle

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

TOTAL:

Explore WEC Energy Group, Inc. (WEC) financial prospects with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate WEC's intrinsic value and enhance your investment strategy.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 7,241.7 8,316.0 9,597.4 8,893.0 8,599.9 9,021.5 9,463.7 9,927.6 10,414.3 10,924.8
Revenue Growth, % 0 14.83 15.41 -7.34 -3.3 4.9 4.9 4.9 4.9 4.9
EBITDA 2,723.2 2,861.4 3,151.2 3,527.4 3,519.4 3,345.8 3,509.8 3,681.9 3,862.4 4,051.7
EBITDA, % 37.6 34.41 32.83 39.66 40.92 37.09 37.09 37.09 37.09 37.09
Depreciation 975.9 1,074.3 1,122.6 1,264.2 1,354.5 1,228.0 1,288.2 1,351.3 1,417.5 1,487.0
Depreciation, % 13.48 12.92 11.7 14.22 15.75 13.61 13.61 13.61 13.61 13.61
EBIT 1,747.3 1,787.1 2,028.6 2,263.2 2,164.9 2,117.8 2,221.7 2,330.6 2,444.8 2,564.7
EBIT, % 24.13 21.49 21.14 25.45 25.17 23.48 23.48 23.48 23.48 23.48
Total Cash 24.8 16.3 28.9 42.9 9.8 25.9 27.2 28.5 29.9 31.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,202.8 1,505.7 1,818.4 1,503.2 1,669.3
Account Receivables, % 16.61 18.11 18.95 16.9 19.41
Inventories 528.6 635.8 807.1 775.2 813.2 749.3 786.0 824.5 865.0 907.4
Inventories, % 7.3 7.65 8.41 8.72 9.46 8.31 8.31 8.31 8.31 8.31
Accounts Payable 880.7 1,005.7 1,198.1 896.6 1,137.1 1,083.4 1,136.5 1,192.2 1,250.6 1,311.9
Accounts Payable, % 12.16 12.09 12.48 10.08 13.22 12.01 12.01 12.01 12.01 12.01
Capital Expenditure -2,238.8 -2,252.8 -2,334.1 -2,492.9 -2,781.1 -2,574.7 -2,700.9 -2,833.3 -2,972.2 -3,117.9
Capital Expenditure, % -30.92 -27.09 -24.32 -28.03 -32.34 -28.54 -28.54 -28.54 -28.54 -28.54
Tax Rate, % 12.71 12.71 12.71 12.71 12.71 12.71 12.71 12.71 12.71 12.71
EBITAT 1,468.3 1,551.8 1,650.1 1,963.6 1,889.7 1,805.5 1,894.0 1,986.9 2,084.2 2,186.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -645.3 88.2 147.0 780.5 499.5 514.8 418.1 438.6 460.1 482.6
WACC, % 5.22 5.26 5.18 5.26 5.27 5.24 5.24 5.24 5.24 5.24
PV UFCF
SUM PV UFCF 1,991.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 497
Terminal Value 22,209
Present Terminal Value 17,205
Enterprise Value 19,197
Net Debt 20,014
Equity Value -817
Diluted Shares Outstanding, MM 317
Equity Value Per Share -2.58

What You Will Get

  • Pre-Filled Financial Model: WEC Energy Group’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • 🔍 Real-Life WEC Financials: Pre-filled historical and projected data for WEC Energy Group, Inc. (WEC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate WEC’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize WEC’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing WEC Energy Group, Inc.'s (WEC) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.

Why Choose WEC Energy Group, Inc. (WEC)?

  • Reliable Energy Solutions: Count on us for consistent and efficient energy services.
  • Commitment to Sustainability: We prioritize renewable resources and environmentally friendly practices.
  • Customer-Centric Approach: Our focus is on meeting the unique needs of our customers.
  • Innovative Technology: We leverage cutting-edge technology to enhance service delivery.
  • Recognized Industry Leader: Trusted by stakeholders for our expertise and reliability in energy management.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling WEC Energy Group, Inc. (WEC) stock.
  • Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to WEC.
  • Consultants: Provide professional valuation insights regarding WEC to clients efficiently and accurately.
  • Business Owners: Gain insights into how utility companies like WEC are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and scenarios related to WEC.

What the Template Contains

  • Pre-Filled DCF Model: WEC Energy Group's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate WEC Energy Group's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.