An independent two-stage DCF analysis by a frontier AI model.
AI data centers require 24/7 power, and nuclear is the only clean baseload option. CEG's existing fleet is irreplaceable. The 8% growth assumes margin expansion as old contracts expire and renew at higher PPA rates with hyperscalers.
<div class="assumption-grid"> <div class="assumption-card"> <div class="card-title">FCF Growth (Y1-Y5)
<div class="assumption-grid"> <div class="assumption-card"> <div class="card-title">FCF Growth (Y1-Y5)
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 3.2% | 3.7% | 4.2% | 4.7% | 5.2% |
|---|---|---|---|---|---|
| 3.2% | $317.22 | $317.22 | $317.22 | $317.22 | $317.22 |
| 3.7% | $317.22 | $317.22 | $317.22 | $317.22 | $317.22 |
| 4.2% | $317.22 | $317.22 | $317.22 | $317.22 | $317.22 |
| 4.7% | $317.22 | $317.22 | $317.22 | $317.22 | $317.22 |
| 5.2% | $317.22 | $317.22 | $317.22 | $317.22 | $317.22 |
■ Undervalued vs current price ■ Overvalued vs current price
A two-stage DCF captures the immediate, accelerated cash flow growth driven by the current AI data center supercycle, followed by a normalized, lower-growth state that reflects the mature reality of running a utility over decades.
Utilities often carry heavy capital expenditure burdens (CapEx) to maintain aging infrastructure. In years where CapEx exceeds operating cash flow, Free Cash Flow goes negative. A DCF with a negative base FCF breaks down mathematically. Using Operating Cash Flow provides a proxy for the core business generation before major reinvestments.
No, it is an unregulated power generator. However, because its carbon-free nuclear power is perfectly suited for AI data centers, it trades at a premium multiple compared to traditional utilities, making its stock performance highly correlated with tech infrastructure spending.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.