Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
257.73 USD289.16 USD316.31 USD
-48.67%
289.16 USDCurrent price is 48.7% below the base model value.
D
US
DTE.US · DTE ENERGY CO
US · US
Latest price148.41 USD
30D-3.11%
Vs. base value-35.3%
Research summary
DTE.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +4.13% YoY. Current price is about 148 USD, while the model base case is about 229 USD; the current price sits -35.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price148.41 USD
Base value229.36 USD
Vs. base-35.3%
Price date2026/04/29
152.96 USD229.36 USD286.90 USD
-35.29%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
152.96 USD229.36 USD286.90 USD
-35.29%
229.36 USDCurrent price is 35.3% below the base model value.Adjusted reference: 89.74 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-5.5%
Current price implies roughly -5.5% annualized FCF growth.
-5.5%Current price implies roughly -5.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
94.38 USD94.38 USD94.38 USD
+57.25%
94.38 USDCurrent price is 57.3% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2021/12/31 | Discontinued operations | Discontinued operations | 351M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | - | 3B USD | 7.03 | - |
| 2024/12/31 | Annual | - | 1B USD | - | 4B USD | 6.77 | - |
| 2023/12/31 | Annual | - | 1B USD | - | 3B USD | 6.76 | - |
| 2022/12/31 | Annual | - | 1B USD | - | 2B USD | 5.52 | - |
| 2021/12/31 | Annual | - | 907M USD | 556M USD | 3B USD | 4.67 | 2.86 |
Ad placement