Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
121.24 USD209.81 USD283.33 USD
-65.55%
209.81 USDCurrent price is 65.5% below the base model value.
L
US
LNT.US · ALLIANT ENERGY CORP
US · US
Latest price72.28 USD
30D-3.12%
Vs. base value+53.9%
Research summary
LNT.US latest organized financial period shows revenue grew +9.57% YoY and net income grew +17.39% YoY. Current price is about 72.28 USD, while the model base case is about 46.96 USD; the current price sits +53.9% 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
Revenue4B USD
Net income810M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price72.28 USD
Base value46.96 USD
Vs. base+53.9%
Price date2026/04/29
43.14 USD46.96 USD49.23 USD
+53.92%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
43.14 USD46.96 USD49.23 USD
+53.92%
46.96 USDCurrent price is 53.9% above the base model value.Adjusted reference: 50.19 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.0%
Current price implies roughly 2.0% annualized FCF growth.
2.0%Current price implies roughly 2.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
32.37 USD32.37 USD32.37 USD
+123%
32.37 USDCurrent price is 123.3% above the base model value.
Updated: 2026/04/29 15:23
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 |
|---|---|---|---|---|
| 2024/12/31 | Asset impairment | Impairment | -95M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -95M USD | Medium |
| 2024/06/30 | Asset impairment | Impairment | -190M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 4B USD | 810M USD | - | 1B USD | 3.14 | - |
| 2024/12/31 | Annual | 4B USD | 690M USD | 785M USD | 1B USD | 2.69 | 3.06 |
| 2023/12/31 | Annual | 4B USD | 703M USD | - | 867M USD | 2.78 | - |
| 2022/12/31 | Annual | 4B USD | 686M USD | - | -998M USD | 2.73 | - |
| 2021/12/31 | Annual | 4B USD | 674M USD | - | -587M USD | 2.63 | - |
Ad placement