DCF Sandbox

Interactive Discounted Cash Flow analysis

CEG

CEG

Constellation Energy Corporation

Sector Energy / Nuclear
Current Price $320.50
Free Cash Flow $2,762,500,000
Market Cap $116,113,973,248
Shares Outstanding 361,990,335
Last Updated Feb. 26, 2026

DCF Parameters

10.0%
5% 20%
15.0%
0% 30%
Recalculating...

Valuation Result

Intrinsic Value / Share

$158.99

at 10.0% discount, 15.0% growth

Margin of Safety

-101.6%

▼ Trading above intrinsic value

Current Market Price $320.50
Price vs. Intrinsic Value $320.50 > $158.99

Historical Margin of Safety