Fair value (multi-method)
Four independent methods triangulate what AEE is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$213.92
Method range
$37.74 – $213.92
median $111.13
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $213.92 | +91.77% |
| Exit multiple | $101.26 | -9.22% |
| Analyst target | $121.00 | +8.47% |
| Graham number | $37.74 | -66.17% |
- Forward DCF$213.92
- Exit multiple$101.26
- Analyst target$121.00
- Graham number$37.74
Stock price
$111.55
EPS (TTM)
$5.56
5Y EPS CAGR
8.9%
Fair value @ hist. growth
$213.92
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
0.8%
per year over your projection horizon
Margin of safety 47.9% vs hist-growth DCF
Historical 5Y CAGR
8.9%
Your model implies
0.8%
Next-year analyst consensus
-3.2%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | -2.8% | -4.1% | -5.6% | -7.4% | -9.7% |
| 6.0% | -0.1% | -1.0% | -2.1% | -3.4% | -4.9% |
| 7.0% | 2.5% | 1.7% | 0.8% | -0.2% | -1.3% |
| 8.0% | 4.7% | 4.1% | 3.3% | 2.6% | 1.7% |
| 9.0% | 6.8% | 6.2% | 5.6% | 4.9% | 4.2% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.55
Low vs growth
Net debt
$19.8B
Total debt − cash
Beta
0.48
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Ameren (AEE) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.