US · SMR
NuScale Power Corporation
- Sector
- Utilities · Renewable Utilities
- Headquarters
- Portland, OR 97224
- Website
- nuscalepower.com
Price · as of 2025-12-31
$12.14
Market cap 3.83B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.65 | +152.47% |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $10.22 | $50.69 | $33,817.89 | $0.00 | $0.00 |
| 2022 | $9.44 | $45.58 | $74,920.45 | $0.00 | $0.00 |
| 2023 | $5.49 | $33.54 | $14,753.78 | $0.00 | $0.00 |
| 2024 | $15.63 | $31.32 | $12,052.65 | $0.00 | $0.00 |
| 2025 | $13.05 | $30.65 |
AI valuation
Our deep-learning model estimates NuScale Power Corporation's (SMR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.65
- Current price
- $12.14
- AI upside
- +152.47%
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
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| SMR | NuScale Power Corporation | $12.14 | 3.83B | +152% | — | — | — | -6.01 | 1.83 | — | -1.33 | -12.61 | 1.84 | 0.00% | — | — | -39.81% | -805.18% | -36.36% | 0.00 | — | 4.30 | 4.26 | 1.26 | 4762.00% | -10000.00% | 32325.00% | -21.53% | -1.55 | -1002.84% | 0.00% | 0.00% | 20.35% | -1.28 | -1.92 | — | 2.78 |
| AES | The AES Corporation | $17.28 | 12.31B | +33% | -75% | -63% | -30% | 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 |
| EMA | Emera Incorporated | $52.04 | 15.7B | -24% | -60% | -84% | +14% | 19.72 | 1.61 | 2.59 | 12.20 | 20.20 | 2.75 | 24.58% | 18.73% | 13.11% | 8.17% | 4.29% | 2.48% | 1.62 | 1.50 | 0.66 | 0.35 | 6.07 | 9766.00% | 1531.00% | 24230.00% | -8.05% | 0.27 | -5.12% | 3.03% | 59.80% | 3.03% | 27.48 | -24.71 | 5.15 | 0.70 |
| EVRG | Evergy, Inc. | $83.66 | 19.27B | -22% | -58% | -85% | -57% | 22.63 | 1.89 | 3.27 | 12.73 | — | 2.46 | 32.28% | 25.19% | 14.45% | 8.48% | 5.81% | 2.53% | 1.51 | 2.42 | 0.49 | 0.18 | 5.64 | -343.00% | 165.00% | 11301.00% | -3.88% | 0.55 | -3.03% | 3.17% | 71.70% | 3.17% | 23.32 | -46.26 | 5.87 | 0.82 |
| KEP | Korea Electric Power Corp… | $19.50 | 25.04B | +5% | +80% | +57% | +45% | 3.99 | 0.35 | 0.15 | 1.53 | — | 0.35 | 12.02% | 8.96% | 3.74% | 9.22% | 10.34% | 1.44% | 0.61 | 1.79 | 0.46 | 0.27 | 1.01 | -17240.00% | 677.00% | -11338.00% | 11.91% | 0.25 | 2.98% | 0.91% | 3.60% | 0.91% | 3.97 | 19.98 | 0.36 | 0.48 |
| 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 |
| SBS | Companhia de Saneamento B… | $30.01 | 21.01B | +22% | -50% | -23% | +317% | 4.31 | 1.59 | 1.63 | 4.34 | 2.51 | -7.62 | 54.07% | 42.91% | 26.50% | 40.86% | 21.16% | 19.16% | 0.68 | 8.65 | 0.89 | 0.87 | 1.30 | 17171.00% | 4135.00% | 5517.00% | 12.43% | 0.62 | 14.19% | 0.00% | 0.00% | 0.00% | 5.07 | 10.77 | 2.18 | 2.23 |
| TLN | Talen Energy Corporation | $370.97 | 16.95B | -43% | -62% | — | — | -73.70 | 14.77 | 6.25 | 53.49 | — | 14.77 | 48.62% | -2.75% | -8.49% | -17.66% | -1.27% | -2.57% | 6.23 | -0.24 | 1.28 | 0.90 | 14.60 | -12711.00% | 2451.00% | 120370.00% | 4.36% | 0.67 | 12.56% | 0.00% | 0.00% | 0.00% | -312.67 | 31.53 | 8.60 | 1.16 |
About NuScale Power Corporation
NuScale Power Corporation develops and sells modular light water reactor nuclear power plants to supply energy for electrical generation, district heating, desalination, hydrogen production, and other process heat applications. It offers NuScale Power Module, a water reactor that can generate 77 megawatts of electricity (MWe); The VOYGR-12 power plant that can generate 924 MWe; and four-module VOYGR-4 and six-module VOYGR-6 plants, as well as other configurations based on customer needs. NuScale Power Corporation was founded in 2007 and is headquartered in Portland, Oregon. NuScale Power Corporation operates as a subsidiary of Fluor Enterprises, Inc.
- CEO
- John Lawrence Hopkins
- Employees
- 330
- Beta
- 2.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $12.14) − 1 = — (DCF, example).