返回排名列表

CMS Energy Corp (CMS)

合理估值
UtilitiesUtilities - Regulated ElectricUnited States

基本面

56

价格

$63.27

市值

$19.34B

第一部分 · 这家公司值多少

概览

CMS Energy is a Michigan holding company whose main asset is Consumers Energy, a regulated electric and gas utility serving Michigan's Lower Peninsula. In 2025 Consumers served about 1.9 million electric customers and 1.8 million gas customers, delivered 37 billion kWh of electricity and 396 Bcf of natural gas, and generated $8.1 billion of the group's $8.5 billion of operating revenue. The utility owns and operates generation, a distribution grid, 2,337 miles of gas transmission lines, 28,433 miles of gas distribution mains and 14 gas storage fields. Outside the utility, NorthStar Clean Energy develops and operates independent power production and renewable generation and markets that output. Almost everything the company does is priced by regulators: retail electric and gas rates are set by the Michigan Public Service Commission, while transmission, pipeline and wholesale market activity falls under FERC.

盈利方式

Revenue comes overwhelmingly from regulated tariffs billed to residential, commercial and industrial customers in Michigan. The utility invests capital in the rate base — generation, grid hardening, pipeline replacement — and then asks the MPSC to let it recover those costs plus an authorized return on equity; the March 2025 electric rate order, for example, granted a $176 million annual increase based on a 9.90 percent authorized return on equity. Fuel and purchased-power costs and the cost of gas sold are largely pass-through items recovered through cost-recovery mechanisms rather than a source of margin. Volumes are weather-driven and are measured on a weather-normalized basis by management. NorthStar Clean Energy earns money instead from selling power and capacity from independent generation, a much smaller and non-regulated stream.

分部营收

Electric utility66%

Regulated generation, purchase, distribution and sale of electricity in Michigan, serving about 1.9 million residential, commercial and industrial customers. It reported $5,638 million of operating revenue in 2025.

Gas utility29.2%

Regulated purchase, transmission, storage, distribution and sale of natural gas in Michigan to roughly 1.8 million customers, including gas injected into storage in summer for winter withdrawal. It reported $2,493 million of operating revenue in 2025.

NorthStar Clean Energy4.8%

Non-utility subsidiaries in domestic independent power production, including the development and operation of renewable generation, plus the marketing of that output to wholesale counterparties. It reported $408 million of operating revenue in 2025 and an operating loss.

护城河

专利与许可 · 狭窄

Consumers holds a regulated franchise to serve a defined Michigan territory: no competitor can build a parallel grid or gas network, and the assets — 28,433 miles of gas mains, 14 storage fields, the electric distribution system — could not be economically duplicated. That protection is real but bounded. The same regulation that keeps rivals out also caps the return: rates cannot change without MPSC authorization, and the commission may refuse or delay recovery of costs already spent. Michigan's Retail Open Access programme lets some electric customers buy generation from alternative suppliers, and the 2023 Energy Law raised the cap on distributed generation to 10 percent of utilities' peak loads, so a slice of demand can leave the incumbent.

需求驱动因素

防御型

Electricity and heat are bought in a recession much as in an expansion, and regulated tariffs plus cost-recovery mechanisms absorb most commodity swings, so the earnings stream is among the steadier ones in the market. What moves volumes year to year is weather, not the business cycle: the company says electric consumption peaks in summer with air conditioning and gas demand peaks in winter with heating, and management tracks deliveries on a weather-normalized basis precisely to strip that noise out. The cyclical edge is indirect — Michigan industrial activity, customer growth and the affordability pressure that shapes what regulators will approve. Over the next five years Consumers expects weather-normalized electric deliveries to rise on strong demand growth, partly offset by energy waste reduction programmes, while gas deliveries are expected to stay broadly stable.

主要风险

  • Rate regulation and cost recovery — The company states that retail electric and gas rates are set by the MPSC and cannot be changed without regulatory authorization. If regulators fail to grant adequate rate relief, or issue orders that limit recovery of the cost of service, it could materially hurt results or the capital investment plan. The filing notes that regulators may face competitive or political pressure to avoid rate increases because of affordability, economic downturn or equity concerns.
  • Execution of the capital investment programme — Consumers lists a five-year investment programme in generation, grid automation, environmental controls and gas infrastructure whose success depends on contractor performance, availability of qualified construction personnel, commodity and equipment prices and tariffs, permitting, MISO interconnection delays and costs, supply chain disruptions and longer lead times, and geopolitical barriers to solar and battery materials. Adverse developments in these factors could have a material adverse effect.
  • Holding-company structure, debt and access to capital — CMS Energy depends on dividends from its subsidiaries to service its own debt, and Consumers' ability to pay those dividends is limited by its preferred stock provisions and by FERC requirements. The company adds that its indebtedness could restrict financial flexibility, that it relies on capital markets and bank syndications for commitments not funded internally, and that a credit rating downgrade could raise borrowing costs and force collateral postings or prepayments to suppliers.
  • Environmental regulation and remediation of former sites — The company expects substantial additional costs to remediate former manufactured gas plant sites, retired coal-fuelled generating sites and sites containing coal ash, under NREPA, RCRA, CERCLA and related rules. It expects to recover environmental compliance spending from customers through rates but says it cannot guarantee that outcome; it specifically flags that there is no FERC-approved MISO tariff for the compliance costs of continuing to run the J.H. Campbell plant under the Secretary of Energy's emergency orders, and that this continued operation is not in current MPSC rates.
  • Weather, seasonality and severe events — The company discloses that its energy sales and operations are affected by seasonal factors and by weather that varies from year to year: electricity consumption peaks in summer with cooling demand, gas demand peaks in winter with heating. Among the factors that could affect environmental and operating costs it lists extreme temperatures, severe storms, floods, droughts, fires and smoke.
  • Cyberattacks and infrastructure security — The filing identifies potential costs, lost revenue, reputational harm or operational disruption from cyberattacks or other cyber incidents, including misappropriation of assets or sensitive information and corruption of data. It also notes that gas pipeline infrastructure has come under greater scrutiny after weather-related and cyber disruptions, and that additional regulation there could weigh on gas operations.
  • Distributed energy and reduced consumption — Michigan law lets customers meet their own electric needs with distributed energy resources connected to Consumers' grid, and the 2023 Energy Law raised the programme cap to 10 percent of utilities' peak loads. The company says greater customer use of these resources could cut its electric sales and that third-party operation of them could affect grid stability. Separately it notes customers may reduce gas consumption through alternative technologies, fuels or electrification.

客户集中度

The filing addresses this directly and rules it out: for both the electric and the gas utility it states that operations are not dependent on a single customer, or even a few customers, and that losing any one or even a few of its largest customers is not reasonably likely to have a material adverse effect on financial condition. The base is a mix of residential, commercial and diversified industrial customers across Michigan's Lower Peninsula — about 1.9 million electric and 1.8 million gas accounts. No numeric share for the largest customers is disclosed.

看多理由

Buyers argue that a regulated monopoly in a single state is about as predictable as a business gets: 3.7 million customer relationships that cannot switch away from the wires and pipes, revenue that grew from $7.5 billion in 2024 to $8.5 billion in 2025, and $1,061 million of net income available to common stockholders. They point to the size of the investment programme — $3,970 million of capital expenditure in 2025 against $37.8 billion of gross property, plant and equipment — as the engine of growth, since in this model spending approved into the rate base becomes future earnings at an authorized return, 9.90 percent in the March 2025 electric order. They add that Consumers expects weather-normalized electric deliveries to grow over the next five years, and that fuel and gas costs flow through to customers rather than compressing margins.

看空理由

Sellers fear that the whole model rests on a regulator's signature. Rates cannot change without MPSC authorization, the commission can deny or defer recovery of money already spent, and the company itself warns that affordability and political pressure can push regulators away from granting increases — Consumers asked for $460 million in its June 2025 electric case, an outcome it does not control. They point to the J.H. Campbell plant kept running under federal emergency orders with no FERC-approved tariff and no provision in current MPSC rates as a live example of costs incurred ahead of recovery. They note the leverage needed to fund a programme of this size — $789 million of interest charges in 2025 against $1,727 million of operating income — and the company's own warning that a downgrade would raise borrowing costs, while at the holding-company level the debt is serviced only out of dividends its subsidiaries are permitted to pay. Further out they cite substantial unquantified remediation costs at former gas-plant and coal-ash sites, and the possibility that distributed generation, now capped at 10 percent of peak load, and energy waste reduction erode the volumes the plan assumes.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 20.0Score: 57Market cap: $25.14B

DTE is the other large investor-owned electric and gas utility in Michigan, serving the southeast of the state while CMS's Consumers Energy serves most of the rest, so the two compete for the same Michigan industrial and commercial load, the same rate treatment from the same state regulator, and the same alternative-supplier choice market capped at 10% of retail sales.

P/E: 19.6Score: 53Market cap: $33.06B

WEC sells gas and power to Michigan customers directly through Michigan Gas Utilities in the Lower Peninsula and Upper Michigan Energy Resources in the Upper Peninsula, putting it head to head with Consumers Energy for Michigan gas distribution customers and for regulated growth in the same state.

P/E: 17.6Score: 60Market cap: $63.97B

Through its Indiana Michigan Power subsidiary, AEP is the incumbent electric utility in southwest Michigan around South Bend, St. Joseph, Benton Harbor and Three Rivers, taking retail electric customers and industrial siting decisions that would otherwise sit inside Consumers Energy's footprint.

SEMCO Energy Gas CompanyNot tracked

SEMCO is a Michigan natural gas distributor serving roughly 300,000 customers in areas bordering Consumers Energy's gas territory, competing for the same residential and commercial gas connections and for customers in Michigan's gas customer choice program.

资产负债表与流动性

营收

$8.59B

最近12个月(截至2026/6/30)

净利润

$1.03B

最近12个月(截至2026/6/30)

自由现金流

-

股东权益合计

$9.14B

负债合计

$30.23B

流动比率

0.94

利息覆盖率

2.04

债务/EBITDA

6.36

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

受监管公用事业合理估值

公允价值

$55.47

当前价格

$63.27

安全边际

-14.1%

公允价值区间

$37.13 - $73.80

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$78.67
现金流折现法(DCF):$20.89
市盈率法(P/E):$52.32
格雷厄姆成长公式:不适用于此类公司
盈利能力价值(EPV):$55.35
合理市净率(P/B):不适用于此类公司
股息折现模型(戈登模型):$56.97
P/FFO(运营资金):不适用于此类公司
周期中段收益:不适用于此类公司
市销率法(P/S):不适用于此类公司
分析师共识:买入 (12B / 9H / 0S)
最近财报超预期:+1.65%

估值指标

市盈率(P/E)

18.94

ROE

11.7%

市净率(P/B)

2.02

P/FCF

-

毛利率

-

ROIC

3.5%

盈利能力雷达图

价值创造(经济护城河)

ROIC

3.5%

WACC

5.6%

ROIC − WACC

-2.1 pp

ROIC 低于资本成本:公司每投入一美元都在毁灭价值。

基本面分析标准

通过(16)

  • EPS shows upward trend
  • EPS CAGR 6.55%
  • P/B Ratio 2.02
  • Debt/Equity ratio
  • Operating Margin 19.4%
  • Current Ratio
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 11.0%
  • Revenue Growth 5Y 5.6%
  • Analyst Consensus 57% Buy
  • Earnings Surprise avg 2.8%
  • Earnings Quality (OCF/NI) 2.09
  • Share Dilution 0.7%
  • Piotroski F-Score 6/9

未通过(7)

  • Price CAGR 4.90%
  • ROIC 3.5%
  • Debt/EBITDA
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • PEG Ratio 3.10
  • Net Margin Trend 11.9% vs 13.1%

不可用(5)

  • Gross Margin NaN%
  • P/FCF NaN
  • Dividend Payout NaN%
  • Positive Free Cash Flow
  • CapEx intensity

Piotroski F-评分

6/9

信号混杂:部分领域需关注

score
criteria

盈利质量

2.09

高质量:盈利有现金流支撑

股权稀释

0.7%

股份数量稳定

机构持股

公司治理

管理团队

姓名职位年龄
Mr. Garrick J. RochowPresident, CEO & Director50
Ms. Tonya L. BerryExecutive VP & COO52
Mr. Shaun M. Johnson J.D.EVP of Business Transformation & Chief Legal & Administrative Officer46
Mr. Brandon J. HofmeisterSenior Vice President of Strategy, Sustainability & External Affairs48
Mr. LeeRoy Wells Jr.SVP and President of Gas Delivery of Consumers Energy Company46
Mr. Srikanth MaddipatiCFO & Executive VP42
Mr. Scott B. McIntoshChief Accounting Officer, Controller & VP49
Mr. Aaron RajdaVP of Digital Products & Technology and Chief Digital Officer-
Mr. Jim G. BeecheyVP of IT & Security and Chief Information Officer-
Mr. Jason M. ShoreTreasurer & VP of Investor Relations48

审计风险

3

董事会风险

6

薪酬风险

1

股东权利风险

1

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-02-10

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-07-28

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-07-28

    查看文件

via SEC EDGAR

损益历史

via SEC EDGAR

Latest News

Recent headlines for CMS, sourced from Markets Gazette.

No recent news for CMS.