NRG Energy Inc

LTS : 0K4C
USA·Utilities·Utilities - Independent Power Producers·Ordinary Shares
$104.13
−2.77 (−1.73%)Oct 16 close
Market Cap
$22.11B
Enterprise Value
$34.68B
P/E (TTM)
38.97
P/B
28.49
Net Cash / (Debt)
−$11.91B
52-Week Range
$95 — $184
5-Year Range
$31 — $184
Avg Volume (3M)
1.05K

NRG Energy is one of the largest retail energy providers in the US, with 6 million customers. Vivint Smart Home, which NRG acquired in 2023, has 2 million home-services customers. NRG also is one of the largest US independent power producers, with 13 gigawatts of coal, gas, and oil power generation capacity primarily in Texas. The LS Power asset acquisition adds 13 GW of gas-fired power plants mostly in the Eastern US. NRG exited Chapter 11 bankruptcy as a stand-alone entity in December 2003.

Employees16,702IPOJan 18, 2018SIC4911HQ1301 McKinney Street, Houston, TX, USA, 77010
to

Financials

Profitability

Metric
Current
Margins
Gross Margin
19.4%
Operating Margin
6.3%
EBITDA Margin
10.7%
Net Margin
2.8%
OCF Margin
—
FCF Margin
2.5%
Returns on Capital
ROE
38.6%
ROA
3.4%
ROIC
7.3%
ROCE
11.2%
ROC (Greenblatt)
53.0%
3Y ROIIC
5.3%
Consistency
Years Profitable / 10Y
7

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
38.97
Forward P/E
17.20
P/E ex-NRI
25.70
Shiller P/E (CAPE)
41.65
Cash Flow Multiples
P/FCF
40.78
P/OCF
16.02
P/Owner Earnings
75.02
FCF Yield
2.31%
Enterprise Value Multiples
EV / EBIT
24.37
EV / Forward EBIT
18.38
EV / EBITDA
13.93
EV / Forward EBITDA
13.34
EV / Revenue
1.49
EV / Forward Revenue
1.37
Asset / Sales
P/S
0.99
P/B
28.49
P/Tangible Book
—
Growth-Adjusted
PEG
2.14

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
1.14%
Forward Dividend Yield
1.21%
3Y Dividend Growth
7.9%
Payout Ratio
0.29
5Y Yield on Cost
1.64%
Buybacks & Dilution
3Y Buyback Ratio
6.00%
5Y Share Change
−19.1%
Combined
Shareholder Yield
−0.01%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
9.89
Gross Debt / EBITDA
5.07
Cash / Debt
0.28
Equity / Assets
0.06
Coverage
Interest Coverage
2.62
Short-Term Liquidity
Current Ratio
1.64
Quick Ratio
1.58
Cash Ratio
0.59
Composite Scores
Piotroski F-Score
6
Altman Z-Score
2.30

5-Step DuPont Analysis

ROE %
41.55%
Net Margin %
2.81%
Operating Margin %
6.33%
Operating Income
$1.94B
÷
Revenue
$30.71B
×
Tax Burden
0.7619
Net Income
$864M
÷
Pretax Income
$1.13B
×
Interest Burden
0.5833
Pretax Income
$1.13B
÷
Operating Income
$1.94B
×
Asset Turnover
1.16
Revenue
$30.71B
÷
Average Total Assets
$26.58B
Begin Total Assets
$24.02B
End Total Assets
$29.14B
×
Equity Multiplier
12.78
Avg Total Assets
$26.58B
÷
Avg Stockholders Equity
$2.08B
Begin Equity
$2.48B
End Equity
$1.68B