Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
A
UtilitiesUtilities - DiversifiedUnited States
AES.US · The AES Corporation
NYQ · US · USD
Latest price14.48 USD
30D-1.59%
Vs. base value-69.2%
Research summary
AES.US latest organized financial period shows revenue declined -0.37% YoY and net income declined -45.8% YoY. Current price is about 14.48 USD, while the model base case is about 47.02 USD; the current price sits -69.2% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income910M USD
Free cash flow-2B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price14.48 USD
Base value47.02 USD
Vs. base-69.2%
Price date2026/04/28
34.32 USD47.02 USD57.15 USD
-69.22%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
39.74 USD65.15 USD85.41 USD
-77.78%
65.15 USDCurrent price is 77.8% below the base model value.
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
28.89 USD28.89 USD28.89 USD
-49.9%
28.89 USDCurrent price is 49.9% below the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 12B USD | 910M USD | -2B USD | - |
| 2024/12/30 | Annual | 12B USD | 2B USD | -5B USD | 2.36 |
| 2023/12/30 | Annual | 13B USD | 249M USD | -5B USD | 0.35 |
| 2022/12/30 | Annual | 13B USD | -546M USD | -2B USD | -0.82 |
| 2021/12/30 | Annual | - | - | - | -0.61 |
Ad placement