MGEE - NASDAQ

MGE Energy, Inc.

MGE Energy, Inc.

MGEEยทNASDAQ

$73.86

+0.61%
UtilitiesDiversified Utilities

MGE Energy, Inc., through its subsidiaries, operates as a public utility holding company primarily in Wisconsin. It operates through Regulated Electric Utility Operations; Regulated Gas Utility Operations; Nonregulated Energy Operations; Transmission Investments; and All Other. The company generates, purchases, and distributes electricity; owns or leases electric generation facilities located in Wisconsin and Iowa; and plans, constructs, operates, maintains, and expands transmission facilities to provide transmission services. It also generates electricity from coal-fired, gas-fired, and renewable energy sources, as well as purchases power under short and long-term commitments. As of December 31, 2021, the company generated and distributed electricity to 159,000 customers in Dane County, Wisconsin; and purchased and distributed natural gas to 169,000 customers in seven Wisconsin counties. MGE Energy, Inc.is headquartered in Madison, Wisconsin.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.79B
EPS3.7200
P/E Ratio19.85
Earnings Date07/30/2026
MGE Energy, Inc.

MGE Energy, Inc. Fair Value Envelope

MGEE ยท NASDAQ

Our analysis suggests that MGEE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $73.86, this represents a potential HIDDEN relative to our calculated worth for MGE Energy, Inc..

HIDDEN
Intrinsic Value
Current Price: $73.86

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$169.2M
+ Cash & Equivalents$6.6M
Firm Value$175.8M
- Debt$935.7M
Equity Value-$759.9M
/ Shares Outstanding36,541,849B
DCF Value-$21
OVERVALUED BY 128%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$131.6M
$65.8M
$32.9M
$16.5M
$8.2M
$4.1M
$2.1M
$1.0M
$514.1K
$257.1K
Maintenance CapEx
-$34.3M
-$17.2M
-$8.6M
-$4.3M
-$2.1M
-$1.1M
-$536.3K
-$268.1K
-$134.1K
-$67.0K
Owner Earnings
$97.3M
$48.6M
$24.3M
$12.2M
$6.1M
$3.0M
$1.5M
$760.1K
$380.1K
$190.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$90.1M
$41.7M
$19.3M
$8.9M
$4.1M
$1.9M
$887.0K
$410.7K
$190.1K
$88.0K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your MGEE research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.