NRG Energy, Inc. (NRG)

Market price: $95.27

6 valuation methods

• P / B: $32.13 to $47.18 (midpoint $40.86)
• Dividend Discount Model (DDM): $52.66 to $83.04 (midpoint $64.56)
• P / E: $75.75 to $102.52 (midpoint $88.19)
• EV / EBITDA: $95.64 to $142.20 (midpoint $115.98)
• DCF (FCFF): $219.03 to $431.15 (midpoint $298.59)
• EV / Revenue: $428.19 to $803.81 (midpoint $647.06)