investorscraft@gmail.com

Intrinsic Value of WEC Energy Group, Inc. (WEC)

Previous Close$105.85
Intrinsic Value
Upside potential
Previous Close
$105.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WEC Energy Group, Inc. operates as a diversified energy company primarily focused on regulated utilities in the Midwest. The company generates revenue through electricity and natural gas distribution, serving over 4.6 million customers across Wisconsin, Illinois, Michigan, and Minnesota. Its core segments include regulated utility operations, renewable energy investments, and infrastructure development, positioning it as a stable player in a traditionally low-growth but predictable industry. WEC’s market position is reinforced by its vertically integrated operations, which provide consistent cash flows and regulatory support. The company has strategically expanded into renewable energy, including wind and solar projects, aligning with broader decarbonization trends while maintaining its traditional utility base. This dual focus allows WEC to balance growth opportunities with the stability of its regulated earnings. Its competitive advantage lies in its scale, regulatory relationships, and disciplined capital allocation, making it a reliable performer in the utilities sector.

Revenue Profitability And Efficiency

In FY 2024, WEC reported revenue of $8.6 billion and net income of $1.53 billion, reflecting steady performance in its regulated utility operations. Diluted EPS stood at $4.83, supported by efficient cost management and stable demand for energy services. Operating cash flow of $3.21 billion underscores the company’s ability to convert earnings into cash, though capital expenditures of $2.78 billion highlight ongoing investments in infrastructure and renewables.

Earnings Power And Capital Efficiency

WEC demonstrates consistent earnings power, driven by its regulated utility model, which provides predictable returns on invested capital. The company’s capital efficiency is evident in its ability to fund significant infrastructure projects while maintaining profitability. Its focus on renewable energy investments also positions it for long-term earnings growth, though near-term returns remain anchored by regulatory frameworks.

Balance Sheet And Financial Health

WEC’s balance sheet reflects a utilities-typical high leverage, with total debt of $20.02 billion against minimal cash reserves of $9.8 million. However, its regulated asset base and stable cash flows mitigate refinancing risks. The company’s financial health is further supported by its ability to generate consistent operating cash flow, which covers interest obligations and funds growth initiatives.

Growth Trends And Dividend Policy

WEC’s growth is primarily driven by rate base expansion and renewable energy projects, with modest organic demand growth. The company maintains a shareholder-friendly dividend policy, with a dividend per share of $3.34, reflecting its commitment to returning capital. Dividend sustainability is supported by stable cash flows and a payout ratio aligned with regulatory norms.

Valuation And Market Expectations

WEC’s valuation reflects its status as a low-risk, dividend-paying utility, trading at multiples consistent with sector peers. Market expectations are anchored around steady earnings growth from rate increases and renewable investments, though regulatory outcomes and interest rate movements remain key sensitivities.

Strategic Advantages And Outlook

WEC’s strategic advantages include its regulated monopoly positions, diversified energy mix, and disciplined capital allocation. The outlook remains stable, with growth hinging on regulatory approvals for rate increases and successful execution of renewable projects. Long-term risks include energy transition costs and regulatory scrutiny, but the company’s conservative approach mitigates downside potential.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount