LNT Alliant Energy
Intrinsic value$48.27
Price (at call)$67.98
Margin of safety
-29.0%
vs market (rating basis)
-3.6%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Return on equity (normalized) | 11.2% |
| Book-value growth (Y1) | 1.2% |
| Terminal book growth | 3.0% |
| Beta | 0.54 |
| Failure probability | 0.0% |
| Cost of equity | 7.2% |
Valuation bridge
| PV of excess returns | 1.94B |
| PV of terminal excess | 3.24B |
| Equity value | 12.52B |
| ÷ shares → per share | $48.27 |
News
neutral -0.10 · 8 articles
- Why Did Alliant Energy (LNT) Stock Drop?
- Alliant Energy (LNT) Stock Looks Fairly Valued After A 48% Run
- Can Customer Growth Support Alliant Energy's Long-Term Growth?
- Alliant Energy Stock: Is Wall Street Bullish or Bearish?
- Alliant Energy Corp (LNT) (Q2 2026) Earnings Call Highlights: Strong Growth and Strategic ...
- Alliant Energy Q2 Earnings Lag Estimates, Revenues Increase Y/Y
- Alliant Energy Q2 Earnings Call Highlights
- Alliant Energy Corp's Dividend Analysis
Projected excess returns on equity
| Yr | Book equity | ROE | Excess return | PV |
|---|---|---|---|---|
| 1 | 7.33B | 11.2% | 294.16M | 274.45M |
| 2 | 7.42B | 11.1% | 289.44M | 251.94M |
| 3 | 7.53B | 11.0% | 285.11M | 231.54M |
| 4 | 7.65B | 10.9% | 281.14M | 213.02M |
| 5 | 7.79B | 10.7% | 277.50M | 196.17M |
| 6 | 7.95B | 10.6% | 274.17M | 180.82M |
| 7 | 8.12B | 10.5% | 271.11M | 166.82M |
| 8 | 8.32B | 10.4% | 268.30M | 154.03M |
| 9 | 8.54B | 10.3% | 265.70M | 142.31M |
| 10 | 8.78B | 10.2% | 263.29M | 131.57M |