Fair value (multi-method)
Four independent methods triangulate what LNT 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)
$82.49
Method range
$23.76 – $82.49
median $70.87
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 | $82.49 | +13.20% |
| Exit multiple | $65.74 | -9.78% |
| Analyst target | $76.00 | +4.30% |
| Graham number | $23.76 | -67.39% |
- Forward DCF$82.49
- Exit multiple$65.74
- Analyst target$76.00
- Graham number$23.76
Stock price
$72.87
EPS (TTM)
$3.19
5Y EPS CAGR
4.9%
Fair value @ hist. growth
$82.49
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
3.4%
per year over your projection horizon
Margin of safety 11.7% vs hist-growth DCF
Historical 5Y CAGR
4.9%
Your model implies
3.4%
Next-year analyst consensus
7.2%
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% |
|---|---|---|---|---|---|
| 5.3% | -0.3% | -1.5% | -2.9% | -4.5% | -6.5% |
| 6.3% | 2.5% | 1.6% | 0.5% | -0.6% | -2.0% |
| 7.3% | 4.9% | 4.2% | 3.4% | 2.4% | 1.4% |
| 8.3% | 7.2% | 6.5% | 5.8% | 5.1% | 4.3% |
| 9.3% | 9.2% | 8.7% | 8.1% | 7.4% | 6.7% |
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
0.35
Low vs growth
Net debt
$11.8B
Total debt − cash
Beta
0.55
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Alliant Energy (LNT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation