NRG Energy, Inc. (NRG)

Market price: $96.60

6 valuation methods

• P / B: $32.13 to $47.18 (midpoint $40.86)
• Dividend Discount Model (DDM): $52.89 to $83.60 (midpoint $64.91)
• P / E: $75.75 to $102.52 (midpoint $88.19)
• EV / EBITDA: $95.64 to $142.20 (midpoint $115.98)
• DCF (FCFF): $219.47 to $432.59 (midpoint $299.33)
• EV / Revenue: $428.19 to $803.81 (midpoint $647.06)