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)
$140.34
Method range
$49.18 – $140.34
median $116.86
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 | $140.34 | +23.69% |
| Exit multiple | $110.02 | -3.03% |
| Analyst target | $123.71 | +9.03% |
| Graham number | $49.18 | -56.66% |
- Forward DCF$140.34
- Exit multiple$110.02
- Analyst target$123.71
- Graham number$49.18
Stock price
$113.46
FCF / share (TTM)
$1.23
3Y FCF CAGR
—
Fair value @ hist. growth
$44.01
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
20.0%
per year over your projection horizon
Margin of safety -157.8% 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% | 9.7% | 6.7% |
| 6.0% | 19.0% | 17.7% | 16.3% | 14.7% | 12.8% |
| 7.0% | 22.2% | 21.1% | 20.0% | 18.7% | 17.3% |
| 8.0% | 25.0% | 24.1% | 23.2% | 22.2% | 21.0% |
| 9.0% | 27.6% | 26.9% | 26.1% | 25.2% | 24.2% |
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
0.08
Low vs growth
Net debt
$22.3B
Total debt − cash
Beta
0.46
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
- Buybacks
- Dividend Profile3.25% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.