Financials Alliant Energy Corporation

Equities

LNT

US0188021085

Electric Utilities

Market Closed - Nasdaq 04:00:00 2024-05-08 pm EDT 5-day change 1st Jan Change
51.21 USD +0.16% Intraday chart for Alliant Energy Corporation +1.69% -0.18%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,152 12,870 15,390 13,859 13,091 13,129 - -
Enterprise Value (EV) 1 19,663 19,982 23,234 22,557 22,538 23,363 23,979 24,512
P/E ratio 23.5 x 20.9 x 23.4 x 20.2 x 18.5 x 16.8 x 15.7 x 14.7 x
Yield 2.6% 2.95% 2.62% 3.1% 3.53% 3.75% 3.97% 4.2%
Capitalization / Revenue 3.61 x 3.77 x 4.19 x 3.3 x 3.25 x 3.1 x 2.9 x 2.79 x
EV / Revenue 5.39 x 5.85 x 6.33 x 5.36 x 5.6 x 5.51 x 5.29 x 5.21 x
EV / EBITDA 14.6 x 14.7 x 16 x 14 x 13.8 x 12.6 x 11.9 x 11.4 x
EV / FCF -20.1 x - - -22.6 x -22.8 x -37.1 x -132 x -116 x
FCF Yield -4.98% - - -4.42% -4.38% -2.69% -0.75% -0.86%
Price to Book 2.58 x 2.26 x 2.57 x 2.21 x 1.94 x 1.76 x 1.69 x 1.68 x
Nbr of stocks (in thousands) 240,343 249,761 250,361 251,022 255,179 256,379 - -
Reference price 2 54.72 51.53 61.47 55.21 51.30 51.21 51.21 51.21
Announcement Date 2/20/20 2/18/21 2/17/22 2/23/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,648 3,416 3,669 4,205 4,027 4,239 4,533 4,703
EBITDA 1 1,345 1,355 1,452 1,617 1,629 1,858 2,011 2,143
EBIT 1 777.7 740 795 945.5 953.1 1,132 1,254 1,353
Operating Margin 21.32% 21.66% 21.67% 22.49% 23.67% 26.71% 27.67% 28.76%
Earnings before Tax (EBT) 1 636.1 567 600 708 707 878 951.7 1,021
Net income 1 557.2 614 659 686 703 782 834.8 894.1
Net margin 15.28% 17.97% 17.96% 16.31% 17.46% 18.45% 18.42% 19.01%
EPS 2 2.330 2.470 2.630 2.730 2.780 3.051 3.268 3.474
Free Cash Flow 1 -979.7 - - -998 -987 -629 -181 -212
FCF margin -26.86% - - -23.73% -24.51% -14.84% -3.99% -4.51%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.420 1.520 1.610 1.710 1.810 1.920 2.035 2.152
Announcement Date 2/20/20 2/18/21 2/17/22 2/23/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 927 1,068 943 1,135 1,058 1,077 912 1,077 961 1,031 1,022 - - - -
EBITDA 1 295 414 378 486.5 336 388 384 500.2 359 411 400.6 - - - -
EBIT 1 132 248 212 317.5 166 222 217 330.2 185 222 236.8 - - - -
Operating Margin 14.24% 23.22% 22.48% 27.97% 15.69% 20.61% 23.79% 30.66% 19.25% 21.53% 23.17% - - - -
Earnings before Tax (EBT) - 200 - - 103 - - - 122 - - - - - -
Net income 1 88 192 159 227 108 163 160 259 121 158 165 279.7 163.1 - -
Net margin 9.49% 17.98% 16.86% 20% 10.21% 15.13% 17.54% 24.05% 12.59% 15.32% 16.15% - - - -
EPS 2 0.3500 0.7700 0.6300 0.9000 0.4300 0.6500 0.6400 1.020 0.4700 0.6200 0.6639 1.103 0.6374 - -
Dividend per Share 2 0.4025 0.4275 0.4275 0.4275 0.4275 0.4525 0.4525 0.4525 0.4525 0.4800 0.4800 0.4800 0.4800 0.5075 0.5075
Announcement Date 2/17/22 4/28/22 8/4/22 11/7/22 2/23/23 5/4/23 8/3/23 11/2/23 2/15/24 5/2/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 6,511 7,112 7,844 8,698 9,447 10,234 10,850 11,383
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.841 x 5.249 x 5.402 x 5.381 x 5.799 x 5.509 x 5.394 x 5.312 x
Free Cash Flow 1 -980 - - -998 -987 -629 -181 -212
ROE (net income / shareholders' equity) 11.4% 11.1% 11.3% 11.2% 10.8% 11.4% 11.5% 11.7%
ROA (Net income/ Total Assets) 3.47% 3.5% 3.63% 3.54% 3.4% 3.3% 3.3% 3.4%
Assets 1 16,063 17,543 18,131 19,358 20,700 23,697 25,297 26,296
Book Value Per Share 2 21.20 22.80 23.90 25.00 26.50 29.00 30.20 30.50
Cash Flow per Share 2 4.790 4.710 2.320 1.930 3.420 5.620 - -
Capex 1 1,640 1,366 1,169 1,484 1,854 2,272 1,943 2,386
Capex / Sales 44.96% 39.99% 31.86% 35.29% 46.04% 53.59% 42.85% 50.74%
Announcement Date 2/20/20 2/18/21 2/17/22 2/23/23 2/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
51.21 USD
Average target price
53.47 USD
Spread / Average Target
+4.40%
Consensus
  1. Stock Market
  2. Equities
  3. LNT Stock
  4. Financials Alliant Energy Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW