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)
$207.88
Method range
$37.74 – $207.88
median $111.24
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 | $207.88 | +85.59% |
| Exit multiple | $101.14 | -9.70% |
| Analyst target | $121.33 | +8.32% |
| Graham number | $37.74 | -66.31% |
- Forward DCF$207.88
- Exit multiple$101.14
- Analyst target$121.33
- Graham number$37.74
Stock price
$112.01
EPS (TTM)
$5.56
5Y EPS CAGR
8.9%
Fair value @ hist. growth
$207.88
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
1.2%
per year over your projection horizon
Margin of safety 46.1% vs hist-growth DCF
Historical 5Y CAGR
8.9%
Your model implies
1.2%
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% |
|---|---|---|---|---|---|
| 5.1% | -2.5% | -3.8% | -5.2% | -7.0% | -9.2% |
| 6.1% | 0.3% | -0.6% | -1.7% | -2.9% | -4.4% |
| 7.1% | 2.8% | 2.0% | 1.2% | 0.2% | -0.8% |
| 8.1% | 5.0% | 4.4% | 3.7% | 2.9% | 2.1% |
| 9.1% | 7.1% | 6.5% | 5.9% | 5.3% | 4.6% |
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.