Alliant Energy Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-68.5% vs price
Base Case (Median)
-49.3% vs price
Bull Case (75th pct.)
-33.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-81.26 | -215.5% | High (40%) |
| PE Comparable | $47.30 | -32.8% | Medium (25%) |
| Growth Trajectory DCF | $20.77 | -70.5% | Medium (20%) |
| Graham Number | $45.04 | -36.0% | Medium (40%) |
| EV/EBITDA | $78.56 | 11.7% | Medium (20%) |
| Earnings Power Value | $26.28 | -62.6% | Medium (50%) |
Based on 6 out of 8 methods, LNT appears overvalued at the current price of $70.35. The base case fair value of $35.66 implies 49.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.