Bore Family Office
Valuation Report — NextEra Energy (NEE) • March 8, 2026
3-Stage DDM (Ke) • Discount Rate: 6.30% • Current Price: $91.02
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview
NextEra Energy (NEE) is the world's largest producer of wind and solar energy, headquartered in Juno Beach, Florida.
Founded as Florida Power & Light in 1925, the company has grown into a dual-engine utility powerhouse: a regulated
Florida utility (FPL) that serves ~6.2 million customers, and a competitive clean energy arm (NEER/NextEra Energy Resources)
that develops, owns, and operates wind, solar, and battery storage projects across North America. NEE has been at the
forefront of the U.S. energy transition for over 20 years, and has compounded dividends at ~10%/year for three decades.
📊 Financial Snapshot
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue ($M) | $17,069 | $20,956 | $28,114 | $24,753 | $27,412 |
| EBITDA ($M) | $7,127 | $8,871 | $16,388 | $13,240 | $15,221 |
| Operating Income ($M) | $2,913 | $4,081 | $10,237 | $7,479 | $8,280 |
| Net Income ($M) | $3,573 | $4,147 | $7,310 | $6,946 | $6,835 |
| EPS (diluted) | $1.81 | $2.10 | $3.60 | $3.37 | $3.30 |
| Free Cash Flow ($M) | $-2 | $-1,257 | $1,938 | $5,145 | $3,764 |
| Annual DPS | $1.540 | $1.700 | $1.870 | $2.060 | $2.266 |
| Total Debt ($M) | $54,827 | $64,966 | $73,211 | $82,333 | $95,619 |
| Rev YoY Growth | — | +22.8% | +34.2% | -12.0% | +10.7% |
📈 DDM Scenarios


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $2.402 | $2.260 | $2.26 |
| Year 2 | Stage 1 | $2.546 | $2.253 | $4.51 |
| Year 3 | Stage 1 | $2.699 | $2.247 | $6.76 |
| Year 4 | Stage 1 | $2.861 | $2.241 | $9.00 |
| Year 5 | Stage 1 | $3.032 | $2.234 | $11.23 |
| Year 6 | Stage 2 | $3.154 | $2.186 | $13.42 |
| Year 7 | Stage 2 | $3.280 | $2.139 | $15.56 |
| Year 8 | Stage 2 | $3.411 | $2.092 | $17.65 |
| Year 9 | Stage 2 | $3.548 | $2.047 | $19.70 |
| Year 10 | Stage 2 | $3.689 | $2.003 | $21.70 |
| Terminal | — | TV=$87.52 | PV(TV)=$47.51 (69% of IV) | |
Base Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $2.470 | $2.324 | $2.32 |
| Year 2 | Stage 1 | $2.692 | $2.383 | $4.71 |
| Year 3 | Stage 1 | $2.935 | $2.443 | $7.15 |
| Year 4 | Stage 1 | $3.199 | $2.505 | $9.65 |
| Year 5 | Stage 1 | $3.487 | $2.569 | $12.22 |
| Year 6 | Stage 2 | $3.696 | $2.562 | $14.78 |
| Year 7 | Stage 2 | $3.917 | $2.554 | $17.34 |
| Year 8 | Stage 2 | $4.153 | $2.547 | $19.89 |
| Year 9 | Stage 2 | $4.402 | $2.540 | $22.43 |
| Year 10 | Stage 2 | $4.666 | $2.533 | $24.96 |
| Terminal | — | TV=$125.85 | PV(TV)=$68.32 (73% of IV) | |
Bull Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $2.538 | $2.388 | $2.39 |
| Year 2 | Stage 1 | $2.842 | $2.516 | $4.90 |
| Year 3 | Stage 1 | $3.184 | $2.650 | $7.55 |
| Year 4 | Stage 1 | $3.566 | $2.793 | $10.35 |
| Year 5 | Stage 1 | $3.993 | $2.942 | $13.29 |
| Year 6 | Stage 2 | $4.313 | $2.989 | $16.28 |
| Year 7 | Stage 2 | $4.658 | $3.037 | $19.31 |
| Year 8 | Stage 2 | $5.031 | $3.086 | $22.40 |
| Year 9 | Stage 2 | $5.433 | $3.135 | $25.54 |
| Year 10 | Stage 2 | $5.868 | $3.185 | $28.72 |
| Terminal | — | TV=$183.14 | PV(TV)=$99.42 (78% of IV) | |
🔲 Sensitivity Table
| Ke \ gT | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|
| 4.3% | $139 | $164 | $202 | $270 | $424 |
| 4.8% | $117 | $133 | $157 | $194 | $259 |
| 5.3% | $101 | $112 | $128 | $151 | $186 |
| 5.8% | $88 | $97 | $108 | $123 | $145 |
| 6.3% | $79 | $85 | $93 | $104 | $119 |
| 6.8% | $71 | $76 | $82 | $90 | $100 |
| 7.3% | $64 | $68 | $73 | $79 | $87 |
| 7.8% | $59 | $62 | $66 | $70 | $76 |
| 8.3% | $54 | $57 | $60 | $63 | $68 |
Green = >10% above current price. Red = >10% below. Gold = within ±10%.
📉 Long-Term Price Trend Channel
Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

🏦 Comparable Valuation
| Company | Ticker | P/E (fwd) | EV/EBITDA | Div Yield | Div Growth (5yr) |
|---|
| NextEra Energy ★ | NEE | 22.5x | 18.2x | 2.74% | ~10%/yr |
| Duke Energy | DUK | 18.5x | 12.8x | 3.80% | ~2%/yr |
| Southern Company | SO | 21.3x | 14.5x | 3.30% | ~3%/yr |
| Entergy | ETR | 18.0x | 11.5x | 3.50% | ~6%/yr |
| Xcel Energy | XEL | 17.2x | 11.0x | 3.60% | ~5%/yr |
| NEE 5yr Avg P/E | — | 29.0x | 20.0x | — | — |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $2.266 |
| Current Yield | 2.74% |
| Consecutive Growth Years | 30 |
| 1-yr DPS CAGR | +10.0% |
| 3-yr DPS CAGR | +10.1% |
| 5-yr DPS CAGR | +8.2% |
| 10-yr DPS CAGR | +9.5% |
| Payout Ratio (DPS/EPS) | 70.4% |
| FCF Payout Ratio | 62.0% |
| Sustainability Verdict | ✅ Safe |
Regulated utility with ~65% FPL rate base; payout ratio 70% on GAAP EPS. FCF payout elevated (~125%) — normal for capital-intensive utilities where regulated earnings (not FCF) support the dividend. 30-year dividend growth streak. NEE explicitly guides 10%/yr DPS growth through 2026. Safe.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $1.81 | — | — | — | Actual |
| 2022 | $2.10 | — | — | — | Actual |
| 2023 | $3.60 | — | — | — | Actual |
| 2024 | $3.37 | — | — | — | Actual |
| 2025 | $3.30 | — | — | — | Actual |
| 2026 | $3.88 | $4.05 | $4.27 | 29 | Estimate |
| 2027 | $4.21 | $4.42 | $4.70 | 28 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $17.1B | — | — | — | Actual |
| 2022 | $21.0B | — | — | — | Actual |
| 2023 | $28.1B | — | — | — | Actual |
| 2024 | $24.8B | — | — | — | Actual |
| 2025 | $27.4B | — | — | — | Actual |
| 2026 | $28.1B | $31.4B | $35.3B | 29 | Estimate |
| 2027 | $29.3B | $34.0B | $38.5B | 28 | Estimate |
(c) Individual Analyst Price Targets
| Analyst | Firm | Rating | PT | Upside |
|---|
| William Appicelli | UBS | Strong Buy | $104 | +14.3% |
| Shahriar Pourreza | Wells Fargo | Buy | $98 | +7.7% |
| James Thalacker | BMO Capital | Buy | $93 | +2.2% |
| Marie Ferguson | Argus Research | Strong Buy | $92 | +1.1% |
| Anthony Crowdell | Mizuho | Hold | $90 | -1.1% |


💡 Investment Thesis
Bull case: NEE is the premier clean energy utility in the US at a time when power demand is accelerating
due to AI data centers, EVs, and re-shoring. FPL is a rate-base compounding machine — every $1 of capex earns a 10–11%
regulated return. NEER's 21 GW backlog is the largest in the industry. If management delivers its 10%/yr EPS and DPS
growth through 2027 as guided, and interest rates stabilize, NEE could re-rate to 30x earnings = ~$120.
Bear case: NEE is highly rate-sensitive — the stock fell 50% in 2023 when rates spiked. With $95.6B
in total debt, every 100bps increase in rates meaningfully raises borrowing costs. Additionally, ~35% of revenue comes
from merchant wind/solar at NEER — volatile power prices can hurt. If EPS growth disappoints or rates rise again,
the stock could retest the $75–80 range.
Bottom line: At $91, NEE is trading at ~22x forward earnings vs. its 5-year avg of 29x and vs.
the analyst consensus PT of $93. The Base DDM yields $95, just above current. The stock is fairly valued to slightly
cheap vs. history. For a long-term income investor, the 10%/yr DPS growth at a 2.74% yield is compelling.
Accumulate on any dip toward $85.
⚖️ DDM Verdict: Hold — NextEra Energy (NEE)
Current price: $91.02 | Analyst Avg PT: $93.38
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$86 | Begin position |
| Tier 2 — Add | ≤$81 | Add on weakness |
| Tier 3 — Full | ≤$73 | Full allocation |
| Sell Alert | ≥$109 | Above fair value — consider trimming |
📂 Current Position Summary
| Metric | Value |
|---|
| Shares Held | 3,008.86 |
| Average Cost Basis | $68.89 |
| Current Market Value | $273,866 |
| Unrealized P&L | $+66,586 (+32.1%) |
| Annual DPS | $2.266/yr |
| Annual Dividend Income | $6,818/yr |
| Current Yield (at price) | 2.49% |
| Yield on Cost | 3.29% |
| vs Target (~$200K) | $273,866 / $200,000 (137%) |
Bore Family Office • Analysis generated by Lurch • Not investment advice.