$78.33
Above FV▼ -25.6% against the close used
Model range $27.85 – $96.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$27.85Fair value$78.33Bull$96.20
FairClose
52-week traded range
52W low $103.4852W high $118.85
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
WEC Energy Group closed at $105.33, 34.5% above the consensus fair value of $78.33 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 21.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$79.39
-24.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
$55.88
-46.9%
√(22.5 × EPS × BVPS)
EPS=4.81, BVPS=28.86 · outside Graham range (P/E 21.9, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
$96.20
-8.7%
EPS × 20x (sector P/E)
EPS=4.81, Sector P/E=20x
Peter Lynch (PEG)
$27.85
-73.6%
EPS × Growth% (PEG = 1 is fair)
EPS=4.81, g=5.8%
EV/EBITDA
$86.66
-17.7%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=3.72B
Dividend Discount (DDM)
$89.73
-14.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.57, r=10%, g=5.8%
Book Value (P/B)
$72.66
-31.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.86, ROE=16.4%, g=5.8%, r=10%
Reverse DCF
$105.33
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: 5.8%
Margin of Safety
$57.87
-45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=77.16, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.