| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | 1 | — | 4 | — | 3 | — | — | 1 | 1 | — | 1 |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.90 |
—
—
—
|
| 2025 | 1.76 |
—
—
—
—
|
| 2024 | 1.63 |
—
—
—
—
|
| 2023 | 1.51 |
—
—
—
—
|
| 2022 | 1.40 |
—
—
—
—
|
| 2021 | 1.30 |
—
—
—
—
|
| 2020 | 1.20 |
—
—
—
—
|
| 2019 | 0.12 |
—
—
—
—
|
| 2018 | 0.12 |
—
—
—
—
|
| 2017 | 0.12 |
—
—
—
—
|
| 2016 | 0.24 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 649.00 | 1,173.00 | 4,998.00 | 379.00 |
| Receivables | 3,542.00 | 3,488.00 | 4,065.00 | 3,534.00 |
| Inventory | 607.00 | 478.00 | 461.00 | 793.00 |
| Other | 4,303.00 | 2,995.00 | 2,554.00 | 3,629.00 |
| 9,727.00 | 8,964.00 | 13,147.00 | 9,653.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 2,325.00 | 2,513.00 | 2,834.00 | 2,579.00 |
| ST’ Debt | 620.00 | 996.00 | 31.00 | 1,512.00 |
| Other | 4,103.00 | 2,496.00 | 2,517.00 | 3,287.00 |
| 9,500.00 | 8,813.00 | 8,029.00 | 9,975.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 10,256.00 | 7,481.00 | — | — |
—
|
| ’25 | 8,585.00 | 6,740.00 | 7,635.00 | 7,753.00 |
30,713.00
|
| ’24 | 7,429.00 | 6,659.00 | 7,223.00 | 6,819.00 |
28,130.00
|
| ’23 | 7,722.00 | 6,348.00 | 7,946.00 | 6,807.00 |
28,823.00
|
| ’22 | 7,896.00 | 7,282.00 | 8,510.00 | 7,855.00 |
31,543.00
|
| ’21 | 8,091.00 | 5,243.00 | 6,609.00 | 7,046.00 |
26,989.00
|
| ’20 | 2,019.00 | 2,238.00 | 2,809.00 | 2,027.00 |
9,093.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (169.00) | 1,117.00 | — | — |
—
|
| ’25 | 855.00 | 451.00 | 484.00 | 123.00 |
1,913.00
|
| ’24 | 267.00 | 1,056.00 | 31.00 | 952.00 |
2,306.00
|
| ’23 | (1,598.00) | 570.00 | 566.00 | 241.00 |
(221.00)
|
| ’22 | 1,676.00 | 1,513.00 | (1,431.00) | (1,398.00) |
360.00
|
| ’21 | (917.00) | 1,294.00 | 1,478.00 | (1,362.00) |
493.00
|
| ’20 | 208.00 | 484.00 | 694.00 | 451.00 |
1,837.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (7,241.00) | 7,581.00 | — | — |
—
|
| ’25 | 624.00 | 86.00 | 230.00 | (175.00) |
772.00
|
| ’24 | 172.00 | 979.00 | 401.00 | 754.00 |
2,317.00
|
| ’23 | (1,539.00) | 391.00 | 397.00 | 1,914.00 |
1,188.00
|
| ’22 | 1,612.00 | 1,504.00 | (1,520.00) | (1,519.00) |
96.00
|
| ’21 | (783.00) | 1,216.00 | 1,402.00 | (780.00) |
1,054.00
|
| ’20 | 157.00 | 430.00 | 643.00 | 444.00 |
1,678.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.52 | 2.31 | — | — |
—
|
| ’25 | 3.61 | (0.62) | 0.69 | 0.26 |
4.01
|
| ’24 | 2.31 | 3.37 | (3.79) | 3.01 |
4.99
|
| ’23 | (5.82) | 1.25 | 1.41 | 2.09 |
(1.12)
|
| ’22 | 7.17 | 2.16 | 0.29 | (4.56) |
5.17
|
| ’21 | (0.33) | 4.40 | 6.60 | (1.74) |
8.93
|
| ’20 | 0.49 | 1.27 | 1.02 | (0.70) |
2.07
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30.64 | 30.25 | 50.23 | 79.57 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 47.82 | 52.16 | 103.14 | 180.54 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,603 | 18,131 | 15,637 | 16,702 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.78 | 1.59 | 1.80 | 1.84 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 31,543.00 | 28,823.00 | 28,130.00 | 30,713.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.00% | 8.12% | 21.44% | 19.38% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,663.00 | (213.00) | 1,448.00 | 1,134.00 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.27% | (0.74%) | 5.15% | 3.69% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,221.00 | (202.00) | 1,125.00 | 864.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,038.00 | 1,659.00 | 1,683.00 | 1,717.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 133.66 | 126.42 | 136.55 | 157.50 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 5.17 | (1.12) | 5.14 | 4.09 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.53 | (0.97) | 11.19 | 9.81 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.12) | 6.18 | 0.05 | (5.85) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.41 | 5.21 | 11.25 | 3.96 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 16.22 | 12.75 | 12.03 | 8.62 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 236.00 | 228.00 | 206.00 | 195.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.31 | 0.00 | 17.55 | 39.42 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.24 | 0.41 | 0.66 | 1.01 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.97 | 5.18 | 10.17 | 30.12 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.42 | 0.76 | 1.00 | 1.38 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 171.75 | 18.85 | 12.28 | 57.74 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 360.00 | (221.00) | 2,306.00 | 1,913.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (264.00) | 1,409.00 | 11.00 | (1,141.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 96.00 | 1,188.00 | 2,317.00 | 772.00 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,249.00 | 227.00 | 151.00 | 5,118.00 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8,039.00 | 10,753.00 | 10,808.00 | 16,443.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5,861.00 | 10,104.00 | 9,635.00 | 11,445.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,828.00 | 2,906.00 | 2,478.00 | 1,681.00 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.67% | (0.93%) | 4.23% | 3.00% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.02% | 1.84% | 12.51% | 8.79% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 32.88% | (8.42%) | 51.81% | 55.75% | ‡‡‡‡‡ | — | — |
ROE
|
NRG Energy has evolved from a battered utility into a diversified energy giant, surviving the 2021 Texas winter storm that skyrocketed revenues 197% to $27B and fueling its pivot via the 2023 Vivint Smart Home acquisition. Revenues stabilized around $28B recently after peaking higher, with share buybacks slashing shares 35% to boost per-share metrics. Analysts forecast robust growth—6% to $29.8B in 2025, surging 20% to $35.9B in 2026, and 6% more to $38.1B by 2027—driven by data center demand, Vivint synergies, and renewables.
Profitability swings from deep losses to $1.1B net income in 2024, with EPS eyeing 11.5 by 2027 (tripling from now) amid recovering 21% gross margins and ROE above 40%. Cash flows roar at $11+ per share, capex near zero, and debt cut 65% historically, yielding strong free cash for buybacks or dividends. Valuation looks tasty—EV/FCF at 12x, stock 17% below average targets for solid upside.
Yet insiders show no buys amid $40M sells, a yellow flag. With AI power hunger and Texas grid growth as tailwinds, NRG blends utility stability with high-octane potential—dive deeper for the full metrics and risks.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.