Fair value (multi-method)
Four independent methods triangulate what WEC 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)
$142.65
Method range
$49.18 – $142.65
median $116.22
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 | $142.65 | +26.29% |
| Exit multiple | $109.88 | -2.72% |
| Analyst target | $122.56 | +8.51% |
| Graham number | $49.18 | -56.46% |
- Forward DCF$142.65
- Exit multiple$109.88
- Analyst target$122.56
- Graham number$49.18
Stock price
$112.95
FCF / share (TTM)
$1.23
3Y FCF CAGR
—
Fair value @ hist. growth
$44.76
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 FCF growth
19.7%
per year over your projection horizon
Margin of safety -152.3% vs hist-growth DCF
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.
Undiscounted FCF per share over 10 years at 8% annual growth.
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% | 15.4% | 13.8% | 11.9% | 9.6% | 6.7% |
| 5.9% | 18.7% | 17.4% | 16.0% | 14.3% | 12.3% |
| 6.9% | 21.9% | 20.8% | 19.7% | 18.4% | 17.0% |
| 7.9% | 24.7% | 23.9% | 22.9% | 21.9% | 20.7% |
| 8.9% | 27.4% | 26.6% | 25.8% | 24.9% | 24.0% |
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
0.08
Low vs growth
Net debt
$22.3B
Total debt − cash
Beta
0.47
Vs market benchmark
Frequently asked questions
WEC Energy Group (WEC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation