← MUR NLCP →
← All Tickers

NEE

NEE

Hold 2026-03-08
Model
DDM
Price at Report
$91.02
Base IV
$93.28
Bear IV
$69.21
Bull IV
$128.14
Entry Zone: 73-86 · Sell Above: 109
Bore Family Office
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
Metric20212022202320242025
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
$69
🔴 Bear
$93
📊 Base
$128
🚀 Bull
$91.02
Current Price
$93
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.402$2.260$2.26
Year 2Stage 1$2.546$2.253$4.51
Year 3Stage 1$2.699$2.247$6.76
Year 4Stage 1$2.861$2.241$9.00
Year 5Stage 1$3.032$2.234$11.23
Year 6Stage 2$3.154$2.186$13.42
Year 7Stage 2$3.280$2.139$15.56
Year 8Stage 2$3.411$2.092$17.65
Year 9Stage 2$3.548$2.047$19.70
Year 10Stage 2$3.689$2.003$21.70
TerminalTV=$87.52PV(TV)=$47.51 (69% of IV)
Base Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.470$2.324$2.32
Year 2Stage 1$2.692$2.383$4.71
Year 3Stage 1$2.935$2.443$7.15
Year 4Stage 1$3.199$2.505$9.65
Year 5Stage 1$3.487$2.569$12.22
Year 6Stage 2$3.696$2.562$14.78
Year 7Stage 2$3.917$2.554$17.34
Year 8Stage 2$4.153$2.547$19.89
Year 9Stage 2$4.402$2.540$22.43
Year 10Stage 2$4.666$2.533$24.96
TerminalTV=$125.85PV(TV)=$68.32 (73% of IV)
Bull Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.538$2.388$2.39
Year 2Stage 1$2.842$2.516$4.90
Year 3Stage 1$3.184$2.650$7.55
Year 4Stage 1$3.566$2.793$10.35
Year 5Stage 1$3.993$2.942$13.29
Year 6Stage 2$4.313$2.989$16.28
Year 7Stage 2$4.658$3.037$19.31
Year 8Stage 2$5.031$3.086$22.40
Year 9Stage 2$5.433$3.135$25.54
Year 10Stage 2$5.868$3.185$28.72
TerminalTV=$183.14PV(TV)=$99.42 (78% of IV)
🔲 Sensitivity Table
Ke \ gT1.5%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%.

Sensitivity Heatmap
📉 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.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (fwd)EV/EBITDADiv YieldDiv Growth (5yr)
NextEra Energy ★NEE22.5x18.2x2.74%~10%/yr
Duke EnergyDUK18.5x12.8x3.80%~2%/yr
Southern CompanySO21.3x14.5x3.30%~3%/yr
EntergyETR18.0x11.5x3.50%~6%/yr
Xcel EnergyXEL17.2x11.0x3.60%~5%/yr
NEE 5yr Avg P/E29.0x20.0x
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$2.266
Current Yield2.74%
Consecutive Growth Years30
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 Ratio62.0%
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.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$1.81Actual
2022$2.10Actual
2023$3.60Actual
2024$3.37Actual
2025$3.30Actual
2026$3.88$4.05$4.2729Estimate
2027$4.21$4.42$4.7028Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$17.1BActual
2022$21.0BActual
2023$28.1BActual
2024$24.8BActual
2025$27.4BActual
2026$28.1B$31.4B$35.3B29Estimate
2027$29.3B$34.0B$38.5B28Estimate
(c) Individual Analyst Price Targets
AnalystFirmRatingPTUpside
William AppicelliUBSStrong Buy$104+14.3%
Shahriar PourrezaWells FargoBuy$98+7.7%
James ThalackerBMO CapitalBuy$93+2.2%
Marie FergusonArgus ResearchStrong Buy$92+1.1%
Anthony CrowdellMizuhoHold$90-1.1%
Analyst Forecast Confidence
Analyst Price Targets
💡 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
$69
🔴 Bear
$93
📊 Base
$128
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$86Begin position
Tier 2 — Add≤$81Add on weakness
Tier 3 — Full≤$73Full allocation
Sell Alert≥$109Above fair value — consider trimming
📂 Current Position Summary
MetricValue
Shares Held3,008.86
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 Cost3.29%
vs Target (~$200K)$273,866 / $200,000 (137%)
Bore Family Office • Analysis generated by Lurch • Not investment advice.