Discounted Cash Flow
Nextera Energy Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $16.2b | $2.9b | $2.6b | 18.0% | $1.56 |
| 2017 | $17.2b (6.4%) | $5.4b (84.7%) | $1.2b (-51.6%) | 31.3% (73.5%) | $2.87 (83.5%) |
| 2018 | $16.7b (-2.7%) | $6.6b (23.4%) | $1.6b (27.6%) | 39.7% (26.9%) | $3.51 (22.3%) |
| 2019 | $19.2b (14.8%) | $3.8b (-43.2%) | $2.6b (64.1%) | 19.6% (-50.5%) | $1.96 (-44.3%) |
| 2020 | $18.0b (-6.3%) | $2.9b (-22.6%) | $1.5b (-42.0%) | 16.2% (-17.4%) | $1.49 (-23.8%) |
| 2021 | $17.1b (-5.2%) | $3.6b (22.4%) | $142.0m (-90.6%) | 20.9% (29.1%) | $1.82 (22.1%) |
| 2022 | $21.0b (22.8%) | $4.1b (16.1%) | $-1.5b (-1142.3%) | 19.8% (-5.5%) | $2.10 (15.4%) |
| 2023 | $28.1b (34.2%) | $7.3b (76.3%) | $1.8b (218.4%) | 26.0% (31.4%) | $3.61 (71.9%) |
| 2024 | $24.8b (-12.0%) | $6.9b (-5.0%) | $4.7b (170.7%) | 28.1% (7.9%) | $3.38 (-6.4%) |
| 2025 | $27.4b (10.7%) | $6.8b (-1.6%) | $3.2b (-32.3%) | 24.9% (-11.1%) | $3.31 (-2.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.