US · FE
FirstEnergy Corp.
- Sector
- Utilities · Regulated Electric
- Headquarters
- Akron, OH 44308
- Website
- firstenergycorp.com
Price · as of 2025-12-31
$46.92
Market cap 29.55B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.78 | +1.83% |
| Intrinsic Value(DCF) | $46.46 | -0.98% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $43.19 | -7.94% |
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 |
|---|---|---|---|---|---|
| 2011 | $24.45 | $33.56 | $19.17 | $0.00 | $64.28 |
| 2012 | $23.50 | $23.15 | $8.74 | $0.00 | $4.76 |
| 2013 | $18.58 | $19.93 | $6.91 | $0.00 | $5.29 |
| 2014 | $21.84 | $15.75 | $4.04 | $0.00 | $6.33 |
| 2015 | $23.53 | $18.84 | $5.85 | $0.00 | $10.87 |
| 2016 | $21.54 | $8.62 | $4.30 | $0.00 | $0.00 |
| 2017 | $23.57 | $21.49 | $0.80 | $0.00 | $0.00 |
| 2018 | $30.72 | $24.59 | $6.08 | $0.00 | $0.00 |
| 2019 | $36.10 | $29.08 | $6.16 | $0.00 | $10.60 |
| 2020 | $28.48 | $28.55 | $5.93 | $0.00 | $12.00 |
| 2021 | $37.31 | $31.37 | $7.88 | $0.00 | $26.35 |
| 2022 | $33.61 | $28.90 | $2.42 | $0.00 | $13.94 |
| 2023 | $35.10 | $31.36 | $1.98 | $0.00 | $21.52 |
| 2024 | $37.05 | $34.84 | $4.16 | $0.00 | $21.31 |
| 2025 | $50.98 | $47.78 | $2.96 | $0.00 | $43.19 |
AI valuation
Our deep-learning model estimates FirstEnergy Corp.'s (FE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.78
- Current price
- $46.92
- AI upside
- +1.83%
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
$46.46
-0.98% upside
Graham-Dodd
—
— upside
Graham Formula
$43.19
-7.94% 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 |
| FE | FirstEnergy Corp. | $46.92 | 29.55B | +2% | -1% | — | -8% | 23.14 | 2.35 | 1.95 | 12.85 | 655.73 | 4.27 | 54.77% | 18.77% | 8.42% | 10.18% | 6.07% | 2.35% | 2.16 | 2.49 | 0.57 | 0.40 | 6.15 | 353.00% | 1201.00% | -1176.00% | -3.42% | 0.70 | -2.64% | 3.45% | 79.90% | 3.45% | 19.90 | -56.11 | 3.74 | 0.81 |
| AEE | Ameren Corporation | $113.28 | 31.31B | -19% | -59% | -71% | +9% | 20.97 | 2.28 | 3.47 | 13.63 | 99.69 | 2.35 | 29.58% | 23.03% | 16.55% | 11.41% | 5.79% | 3.13% | 1.48 | 2.61 | 0.66 | 0.31 | 5.36 | 2104.00% | 1543.00% | -5294.00% | -2.54% | 0.86 | -2.42% | 2.51% | 52.70% | 2.51% | 24.86 | -64.98 | 5.72 | 0.96 |
| AEP | American Electric Power C… | $133.82 | 72.38B | -5% | -51% | -73% | -12% | 19.32 | 2.22 | 3.18 | 13.53 | 99.82 | 2.23 | 31.81% | 24.33% | 16.43% | 12.33% | 6.69% | 3.25% | 1.61 | 2.61 | 0.45 | 0.25 | 5.69 | 1935.00% | 937.00% | 224.00% | 9.85% | 0.52 | 8.90% | 2.90% | 56.10% | 2.90% | 22.44 | 17.45 | 5.46 | 0.93 |
| CNP | CenterPoint Energy, Inc. | $43.50 | 28.4B | -22% | -56% | -85% | -41% | 26.90 | 2.54 | 3.02 | 13.97 | 2125.27 | 3.72 | 28.71% | 22.55% | 11.24% | 9.64% | 5.45% | 2.29% | 2.12 | 2.34 | 0.91 | 0.32 | 6.42 | 127.00% | 826.00% | 42.00% | -8.42% | 0.40 | -7.30% | 2.03% | 54.60% | 2.03% | 24.36 | -21.56 | 5.49 | 0.84 |
| D | Dominion Energy, Inc. | $63.14 | 53.92B | +3% | -49% | -89% | +21% | 17.57 | 1.85 | 3.26 | 12.79 | 42.45 | 2.32 | 49.02% | 26.74% | 18.16% | 10.88% | 5.14% | 2.81% | 1.68 | 2.18 | 0.77 | 0.35 | 6.07 | 4139.00% | 1416.00% | -174.00% | -13.52% | 0.51 | -9.94% | 4.23% | 74.30% | 4.23% | 23.23 | -14.09 | 6.21 | 0.66 |
| DTE | DTE Energy Company | $148.24 | 30.8B | -13% | -39% | -85% | +62% | 20.95 | 2.48 | 1.93 | 14.36 | 489.03 | 3.02 | 84.94% | 15.01% | 9.24% | 12.16% | 6.09% | 2.84% | 2.16 | 2.25 | 0.80 | 0.44 | 6.64 | 428.00% | 2695.00% | 2160.00% | -3.28% | 0.63 | -2.73% | 2.85% | 59.70% | 2.85% | 23.94 | -56.73 | 3.59 | 1.00 |
| DUK | Duke Energy Corporation | $130.85 | 101.76B | -12% | -60% | -43% | -31% | 20.17 | 1.97 | 3.17 | 12.31 | 191.94 | 3.12 | 31.56% | 26.61% | 15.41% | 9.95% | 5.49% | 2.65% | 1.75 | 2.36 | 0.55 | 0.21 | 5.78 | 1051.00% | 619.00% | 2558750.00% | 12.06% | 0.59 | 8.89% | 0.00% | 0.00% | 0.00% | 22.49 | 15.64 | 5.98 | 0.72 |
| ED | Consolidated Edison, Inc. | $112.52 | 40.61B | -15% | -57% | -59% | -7% | 21.01 | 1.66 | 2.37 | 10.92 | 275.27 | 1.68 | 62.02% | 17.32% | 11.96% | 8.26% | 4.58% | 2.63% | 1.19 | 2.38 | 1.02 | 0.83 | 4.41 | 763.00% | 1089.00% | -10311.00% | 0.09% | 0.73 | 0.07% | 2.91% | 61.20% | 2.91% | 22.92 | 1865.95 | 3.97 | 1.11 |
| EIX | Edison International | $74.74 | 28.76B | +43% | +25% | -32% | +177% | 6.09 | 1.63 | 1.48 | 8.62 | 2.45 | 1.63 | 57.83% | 36.72% | 23.59% | 28.37% | 9.72% | 5.23% | 2.42 | 4.61 | 0.73 | 0.27 | 5.15 | 24894.00% | 976.00% | 317.00% | -2.50% | 0.55 | -1.26% | 4.81% | 29.30% | 10.73% | 10.02 | -99.42 | 3.68 | 0.81 |
| ETR | Entergy Corporation | $107.11 | 48.52B | -26% | -54% | -80% | -37% | 26.81 | 2.75 | 3.64 | 12.39 | 44.98 | 2.81 | 29.91% | 23.59% | 13.70% | 10.84% | 5.30% | 2.57% | 1.80 | 2.28 | 0.73 | 0.44 | 5.03 | 5959.00% | 898.00% | 8841.00% | -5.92% | 0.66 | -6.21% | 2.32% | 62.10% | 2.32% | 24.93 | -27.28 | 5.88 | 1.05 |
| EXC | Exelon Corporation | $49.47 | 50.6B | -23% | -53% | -77% | -26% | 17.96 | 1.73 | 2.05 | 11.28 | 151.72 | 2.24 | 27.92% | 21.21% | 11.41% | 9.94% | 5.71% | 2.47% | 1.76 | 2.42 | 0.92 | 0.60 | 5.62 | 1184.00% | 534.00% | 4889.00% | -4.58% | 0.61 | -3.01% | 3.25% | 58.40% | 3.25% | 19.27 | -43.57 | 4.09 | 0.78 |
| LNT | Alliant Energy Corporatio… | $72.34 | 18.6B | -24% | -52% | -81% | -25% | 22.95 | 2.53 | 4.26 | 15.05 | 137.18 | 2.53 | 40.10% | 23.50% | 18.57% | 11.30% | 5.62% | 3.34% | 1.68 | 2.00 | 0.80 | 0.49 | 5.84 | 1673.00% | 957.00% | 2144.00% | -7.07% | 0.55 | -7.21% | 2.80% | 64.30% | 2.80% | 29.64 | -23.12 | 6.96 | 1.11 |
| PEG | Public Service Enterprise… | $86.07 | 42.96B | +2% | -42% | -80% | +26% | 19.97 | 2.48 | 3.47 | 14.27 | 105.54 | 2.48 | 69.00% | 24.49% | 17.35% | 12.76% | 6.64% | 7.71% | 1.42 | 2.97 | 0.02 | 0.48 | 5.17 | 1893.00% | 1825.00% | -12606.00% | 0.77% | 0.41 | 0.81% | 2.98% | 59.60% | 2.98% | 22.19 | 203.49 | 5.44 | 319.87 |
| 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 |
| SO | The Southern Company | $97.38 | 107.23B | -18% | -56% | -93% | -26% | 25.71 | 2.98 | 3.63 | 11.96 | — | 3.51 | 29.81% | 24.60% | 14.69% | 12.05% | 6.11% | 2.77% | 1.83 | 2.20 | 0.65 | 0.34 | 4.48 | -175.00% | 1059.00% | -53097.00% | -3.35% | 0.58 | -3.62% | 2.81% | 72.30% | 3.77% | 23.58 | -47.75 | 5.80 | 0.98 |
| XEL | Xcel Energy Inc. | $83.36 | 49.31B | 0% | -60% | -31% | -30% | 209.32 | 2.08 | 3.35 | 14.01 | — | 2.08 | 24.30% | 19.63% | 13.76% | 1.09% | 5.28% | 0.31% | 1.53 | 2.14 | 0.71 | 0.43 | 5.90 | -58.00% | 914.00% | -29291.00% | 10.68% | 0.58 | 9.64% | 0.00% | 0.00% | 0.00% | 29.52 | 16.18 | 5.79 | 0.90 |
About FirstEnergy Corp.
FirstEnergy Corp., through its subsidiaries, generates, transmits, and distributes electricity in the United States. It operates through Regulated Distribution and Regulated Transmission segments. The company owns and operates coal-fired, nuclear, hydroelectric, natural gas, wind, and solar power generating facilities. It operates 24,074 circuit miles of overhead and underground transmission lines; and electric distribution systems, including 273,295 miles of overhead pole line and underground conduit carrying primary, secondary, and street lighting circuits. The company serves approximately 6 million customers in Ohio, Pennsylvania, West Virginia, Maryland, New Jersey, and New York. FirstEnergy Corp. was incorporated in 1996 and is headquartered in Akron, Ohio.
- CEO
- Brian X. Tierney
- Employees
- 12.29K
- Beta
- 0.62
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.46 ÷ $46.92) − 1 = -0.98% (DCF, example).