US · AES
The AES Corporation
- Sector
- Utilities · Diversified Utilities
- Headquarters
- Arlington, VA 22203
- Website
- aes.com
Price · as of 2024-12-31
$14.28
Market cap 12.31B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.94 | +60.64% |
| Intrinsic Value(DCF) | $4.31 | -69.82% |
| Graham-Dodd Method(GD) | $6.36 | -55.49% |
| Graham Formula(GF) | $12.12 | -15.15% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $8.46 | $11.75 | $23.23 | $6.41 | $0.00 |
| 2011 | $8.52 | $12.82 | $10.51 | $2.77 | $0.00 |
| 2012 | $8.02 | $11.00 | $12.94 | $0.00 | $0.00 |
| 2013 | $9.26 | $14.99 | $2.33 | $3.03 | $0.00 |
| 2014 | $8.00 | $10.15 | $1.90 | $6.65 | $17.90 |
| 2015 | $7.60 | $11.42 | $0.00 | $0.00 | $0.00 |
| 2016 | $8.07 | $14.32 | $0.00 | $0.00 | $0.31 |
| 2017 | $8.20 | $11.47 | $0.00 | $0.00 | $0.00 |
| 2018 | $13.90 | $14.08 | $0.92 | $3.04 | $15.55 |
| 2019 | $13.62 | $12.75 | $0.65 | $0.00 | $1.43 |
| 2020 | $23.82 | $16.55 | $0.85 | $0.00 | $0.21 |
| 2021 | $19.06 | $12.65 | $1.50 | $0.00 | $0.00 |
| 2022 | $20.51 | $13.25 | $2.47 | $0.00 | $0.00 |
| 2023 | $14.86 | $34.18 | $8.23 | $0.00 | $3.08 |
| 2024 | $10.77 | $22.94 | $0.00 | $6.36 | $12.12 |
AI valuation
Our deep-learning model estimates The AES Corporation's (AES) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.94
- Current price
- $14.28
- AI upside
- +60.64%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.31
-69.82% upside
Graham-Dodd
$6.36
-55.49% upside
Graham Formula
$12.12
-15.15% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AES | The AES Corporation | $14.28 | 12.31B | +61% | -70% | -55% | -15% | 4.51 | 2.08 | 0.62 | 9.53 | 0.78 | 5.62 | 18.86% | 16.52% | 13.73% | 54.99% | 6.45% | 3.66% | 7.96 | 1.34 | 0.80 | 0.38 | 7.48 | 57429.00% | -314.00% | -107.00% | -61.09% | 0.32 | -15.84% | 6.36% | 28.60% | 6.36% | 17.26 | -7.55 | 2.85 | 0.48 |
| BEP | Brookfield Renewable Part… | $31.78 | 9.72B | +147% | -60% | — | — | -469.93 | 1.98 | 1.39 | 8.08 | — | 1.98 | 16.84% | 13.36% | -0.30% | -0.27% | 2.20% | -0.02% | 7.58 | 0.35 | 0.54 | 0.11 | 6.32 | -9243.00% | 1095.00% | 12146.00% | -57.06% | 0.08 | -13.08% | 12.77% | -6000.00% | 13.01% | 48.02 | -8.07 | 6.42 | 0.07 |
| BIP | Brookfield Infrastructure… | $39.04 | 18.01B | +177% | -9% | — | -56% | 40.66 | 3.25 | 0.79 | 7.22 | 5.67 | -0.62 | 26.94% | 25.10% | 1.94% | 7.99% | 7.44% | 0.39% | 11.48 | 1.50 | — | — | 5.57 | 71667.00% | 980.00% | -18323.00% | 1.47% | — | 0.42% | 9.55% | 388.20% | 10.59% | 13.72 | 296.84 | 3.44 | 0.48 |
| CIG | Companhia Energética de M… | $2.37 | 6.78B | +126% | -36% | — | +208% | 3.80 | 0.99 | 0.68 | 3.09 | 15.91 | 2.56 | 19.66% | 18.81% | 17.87% | 27.37% | 16.66% | 12.41% | 0.46 | 36.58 | 0.86 | 0.76 | 0.92 | 2388.00% | 806.00% | -1496.00% | 16.92% | 0.39 | 13.38% | 15.87% | 60.30% | 15.87% | 4.85 | 7.93 | 0.91 | 1.86 |
| ELPC | Companhia Paranaense de E… | $11.59 | 2.15B | -38% | -49% | +205% | +224% | 13.77 | 0.23 | 0.26 | 4.30 | 2.39 | 0.65 | 21.59% | 15.91% | 12.40% | 1.74% | 7.91% | 0.76% | 0.68 | 47.17 | 1.26 | 1.06 | 3.01 | 57500.00% | 545.00% | -896.00% | 10.20% | 0.06 | 1.67% | 4.97% | 68.40% | 5.13% | 5.30 | 31.65 | 0.84 | 1.00 |
| OGE | OGE Energy Corp. | $49.14 | 10.14B | -34% | -53% | -78% | -20% | 21.13 | 2.00 | 3.05 | 11.48 | 355.88 | 2.00 | 44.18% | 24.52% | 14.44% | 9.79% | 6.45% | 3.35% | 1.14 | 2.96 | 0.78 | 0.42 | 4.16 | 594.00% | 921.00% | -12974.00% | 0.83% | 1.04 | 0.80% | 3.44% | 72.60% | 3.44% | 19.52 | 188.69 | 4.79 | 1.38 |
| PNW | Pinnacle West Capital Cor… | $100.30 | 12B | +4% | -60% | -68% | -38% | 19.52 | 1.71 | 2.25 | 14.02 | — | 1.86 | 25.41% | 20.94% | 11.55% | 8.93% | 4.48% | 2.13% | 2.53 | 2.65 | 0.49 | 0.24 | 8.38 | -363.00% | 420.00% | 2818.00% | -6.81% | 0.57 | -3.84% | 3.51% | 68.60% | 3.51% | 26.71 | -36.45 | 5.59 | 0.69 |
| WTRG | Essential Utilities, Inc. | $39.97 | 11.31B | -22% | -55% | -61% | +43% | 18.24 | 1.64 | 4.54 | 14.29 | 1319.55 | 1.64 | 40.96% | 37.22% | 24.91% | 9.44% | 6.30% | 3.29% | 1.21 | 2.80 | 0.55 | 0.01 | 6.06 | 138.00% | 1862.00% | -2501.00% | -3.73% | 1.32 | -2.89% | 3.32% | 60.60% | 3.34% | 21.20 | -46.54 | 7.89 | 0.80 |
About The AES Corporation
The AES Corporation operates as a diversified power generation and utility company. It owns and/or operates power plants to generate and sell power to customers, such as utilities, industrial users, and other intermediaries. The company also owns and/or operates utilities to generate or purchase, distribute, transmit, and sell electricity to end-user customers in the residential, commercial, industrial, and governmental sectors; and generates and sells electricity on the wholesale market. It uses a range of fuels and technologies to generate electricity, including coal, gas, hydro, wind, solar, and biomass; and renewables, such as energy storage and landfill gas. The company owns and/or operates a generation portfolio of approximately 31,459 megawatts. It has operations in the United States, Puerto Rico, El Salvador, Chile, Colombia, Argentina, Brazil, Mexico, Central America, the Caribbean, Europe, and Asia. The company was formerly known as Applied Energy Services, Inc. and changed its name to The AES Corporation in April 2000. The AES Corporation was incorporated in 1981 and is headquartered in Arlington, Virginia.
- CEO
- Andres Ricardo Gluski Weilert
- Employees
- 9.1K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.31 ÷ $14.28) − 1 = -69.82% (DCF, example).