Skip to content
StockMarketAgent
Direct answer
Constellation Energy operates the premier carbon-free nuclear fleet, positioning it for data center demand. However, current market pricing aggressively discounts an AI infrastructure premium that outpaces our disciplined utility reversion models. Fair value range: low $151, high $252, with mid-point at $198.
Stock analysis

CEG fair value $151–$252

By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-20التحديث التالي: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
السعر
$260.67
▼ -63.14 (-24.22%)
القيمة العادلة
$198
$151–$252
التصنيف
تخفيض
confidence 77/100
إمكانية الصعود
-24.2%
upside to fair value
هامش الأمان
$167.90
MoS level · 15%
القيمة السوقية
$94.2B
P/E fwd 19.2
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Market exuberance prices in sustained tech-infrastructure margins over traditional utility multiples.
  • Strict reversion models signal a 24.2% downside to a $197.53 fair value.
  • Composite valuation is dragged by trailing FCF deficits due to heavy investment cycles.
  • Robust accounting (Piotroski 6, Altman 2.24) secures the operational floor.
  • Extreme spread versus private calibration targets signals heavy reliance on unannounced PPAs.
Fair value
$198
Margin of safety
-32.0%
Confidence
77/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$260.67Price
Low $151.3
Mid $197.53
High $251.59

Constellation Energy operates the premier carbon-free nuclear fleet, positioning it for data center demand. However, current market pricing aggressively discounts an AI infrastructure premium that outpaces our disciplined utility reversion models.

  • Cycle upside
    Generative AI and widespread electrification are driving unprecedented baseload capacity demand, fundamentally re-rating nuclear assets.

§2 السيناريو الهبوطي

A failure to announce high-margin multi-year data center contracts breaks the structural growth narrative. Applying historical IPP median operating margins (21.3%) and a standard utility 15x multiple craters shares toward the $151.30 low bound.

كيف يمكن أن تفشل هذه الأطروحة

PPA Execution Failure

· Medium

Hyperscalers balk at premium nuclear capacity pricing, forcing the company to sell uncontracted power into oversupplied wholesale merchant markets.

FV impact
Severe (reversion to $151 floor)
Trigger
12-18 months

Regulatory Support Reversal

· Low

Changes to IRA Production Tax Credits remove the structural price floor for nuclear generation, compounding margin compression during low-demand cycles.

FV impact
High
Trigger
24-36 months

Capex Escalation

· High

Uprate and maintenance capital expenditures spiral beyond the current 1.52x Capex/DA run rate, further dragging free cash flow profiles and delaying owner earnings realization.

FV impact
Moderate
Trigger
Ongoing
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Operating margins falling below 20% on a trailing basis.MonitorDeterioration versus the report thesis
Failure to announce definitive data center PPAs by year-end.MonitorDeterioration versus the report thesis
Capex to depreciation ratio sustaining above 2.0x.MonitorDeterioration versus the report thesis
Hyperscaler shift toward behind-the-meter gas or geothermal.MonitorDeterioration versus the report thesis
Adverse legislative action regarding nuclear production tax credits.MonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات
البندT−0T−1T−2T−3T−4معدل النمو السنوي المركب
الفترة2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
الإيرادات$19.65B$24.44B$24.92B$23.57B$25.53B+6.8%
إجمالي الربح$2.93B$2.14B$3.23B$5.99B$4.69B+12.5%
الدخل التشغيلي$362.0M$-408.0M$2.39B$4.85B$4.20B+84.5%
صافي الدخل$-205.0M$-160.0M$1.62B$3.75B$2.32B
EPS (مخفف)$-0.63$-0.49$5.01$11.89$7.40
EBITDA$4.44B$1.56B$4.76B$7.03B$5.96B+7.6%
البحث والتطوير
المصاريف الإدارية والبيعية$0$-110.0M$-54.0M

درجات الجودة

درجة Piotroski F
6 / 9
مركب جودة 0–9
درجة Altman Z
2.24
مخاطر الإفلاس (>3 آمن)
درجة Beneish M
-2.2
مخاطر التلاعب بالأرباح
OCF / صافي الدخل
1.83×
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Pass
حد معدل حسب القطاع
ROIC
13.5%
العائد على رأس المال المستثمر
القسم 3

Numbers analysis

التدفق النقدي

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصيص رأس المال

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
REVENUE FAQ

CEG revenue questions

  1. CEG (CEG)'s revenue growth is reported year-over-year across the most recent five fiscal years, with the deceleration or acceleration curve called out in the numbers-analysis subsection of the parent financials tab.
FAQ

CEG — frequently asked questions

  1. Based on our latest analysis, CEG looks meaningfully overvalued. The current price is $261 versus a composite fair-value midpoint of $198 (range $151–$252), which implies roughly 24.2% downside to the midpoint.
Related coverage

Names readers of CEG also follow

Same archetype: mature-compounder