
NRG Energy Inc
NYSE:NRG

Intrinsic Value
The intrinsic value of one
NRG
stock under the Base Case scenario is
135.67
USD.
Compared to the current market price of 97.86 USD,
NRG Energy Inc
is
Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NRG Energy Inc
Fundamental Analysis

NRG’s reliance on volatile Texas wholesale markets could weigh on earnings if power prices fall, as the company’s large generation fleet and substantial retail commitments may be exposed to margin compression and hedging mismatches.
NRG’s strategic focus on retail power operations, fueled by acquisitions like Direct Energy, can provide a steady revenue stream with strong customer relationships and cross-selling opportunities that boost long-term earnings stability.

Revenue & Expenses Breakdown
NRG Energy Inc
Balance Sheet Decomposition
NRG Energy Inc
Current Assets | 9B |
Cash & Short-Term Investments | 966m |
Receivables | 3.5B |
Other Current Assets | 4.5B |
Non-Current Assets | 15.1B |
Long-Term Investments | 45m |
PP&E | 2.2B |
Intangibles | 7.9B |
Other Non-Current Assets | 4.9B |
Free Cash Flow Analysis
NRG Energy Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
NRG Energy Inc
Revenue
|
28.1B
USD
|
Cost of Revenue
|
-22.1B
USD
|
Gross Profit
|
6B
USD
|
Operating Expenses
|
-3.7B
USD
|
Operating Income
|
2.3B
USD
|
Other Expenses
|
-1.2B
USD
|
Net Income
|
1.1B
USD
|
NRG Profitability Score
Profitability Due Diligence
NRG Energy Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
NRG Energy Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
NRG Solvency Score
Solvency Due Diligence
NRG Energy Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
NRG Energy Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NRG Price Targets Summary
NRG Energy Inc
According to Wall Street analysts, the average 1-year price target for
NRG
is 121.93 USD
with a low forecast of 65.51 USD and a high forecast of 173.25 USD.
Dividends
Current shareholder yield for NRG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NRG
stock under the Base Case scenario is
135.67
USD.
Compared to the current market price of 97.86 USD,
NRG Energy Inc
is
Undervalued by 28%.