A meaningful DCF fair value isn't available for NextEra Energy, Inc. (NEE) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
What would today's price require?
$89.78 is justified only if free cash flow grows about +45.9% a year (fading to 2.5% long-run) at a 7.5% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 7.5%/yr | 8.5% | N/A |
| Base case | 10.5%/yr | 7.5% | N/A |
| Optimistic | 13.5%/yr | 6.5% | $4.47 |
| Third-party model estimate (FMP) | independent reference · retrieved Jul 25, 2026 · assumptions not provided | $127.02 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$89.78
Market-Implied Growth
+45.9%/yr
vs +10.5% 5Y actual
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for NEE (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $2.5B · 2.09B shares · net debt $92.8B
Estimated Fair Value
N/A
These assumptions imply no positive equity value — try a higher growth or lower discount rate.
