/
DCF Valuation
Base-case fair value
$646.09
Intrinsic $861.46 · 25% MOS
Current price: $409.81
Base-case summary
Our base-case DCF for Talen Energy Corp (TLN) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 82.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $924M in trailing free cash flow, this produces an intrinsic value of $861.46 per share. A 25% safety margin gives a fair value of $646.09, suggesting the stock is currently 58% undervalued against the $409.81 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$924M
Cash & equivalents
$1.0B
Total debt
$6.8B
Shares outstanding
47M