KEN vs NRG: Kenon Holdings and NRG Energy compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- NRG Energy is the larger company, worth $23.3B, about 8.1 times Kenon Holdings.
- Kenon Holdings grew revenue faster over the last year (+16.1% vs +11.0%).
- Kenon Holdings keeps more of each dollar of revenue as operating profit (7.2% vs 6.1%).
- On earnings, Kenon Holdings is the cheaper stock (47.1x vs 111.5x).
- NRG Energy's price assumes faster free cash flow growth: about 10% a year, against 3% for Kenon Holdings (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | KEN | NRG |
|---|---|---|
| Market cap | $2.9B | $23.3B |
| Share price | $59.84 | $107.97 |
| Revenue (last fiscal year) | $872M | $30.7B |
| Free cash flow (last fiscal year) | $167M | $766M |
| Revenue growth, last year | +16.1% | +11.0% |
| Revenue growth per year, last 5 fiscal years | +15.6% | +3.3% |
| Operating margin | 7.2% | 6.1% |
| Net margin | 7.6% | 2.4% |
| Return on equity | 4.2% | 16.1% |
| P/E (trailing) | 47.1x | 111.5x |
| Price / free cash flow | 17.2x | 30.4x |
| EV / EBITDA | 9.31x | 12.0x |
| FCF growth the price implies | 3.0% | 10.5% |
| Dividend yield | 6.9% | 1.8% |
| Debt / equity | 1.38x | 7.23x |
| Fundamental grade | C | D |
| Superinvestors holding it | 0 | 7 |
| Insider purchases, last 12 months | 0 | 0 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
Kenon Holdings
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $488M | -$586,000 | 4.6% |
| 2022 | $574M | $480M | 0.49% |
| 2023 | $692M | -$55M | 6.2% |
| 2024 | $751M | -$76M | 6.3% |
| 2025 | $872M | $167M | 7.2% |
NRG Energy
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $27.0B | $224M | 12.4% |
| 2022 | $31.5B | -$7M | 6.4% |
| 2023 | $28.8B | -$819M | 1.3% |
| 2024 | $28.1B | $1.8B | 8.6% |
| 2025 | $30.7B | $766M | 6.0% |
Where the revenue comes from
Kenon Holdings · by segments, 2025
OPC's associated companies$675M77%
CPV Group$197M23%
NRG Energy · by segments, 2025
East$14.1B46%
Texas$11.1B37%
West/Other$3.2B10%
Vivint Smart Home$2.0B7%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open KEN in InvestinglyQuestions
Which is bigger, Kenon Holdings or NRG Energy?
NRG Energy (NRG), at $23.3B against $2.9B.
Is KEN or NRG cheaper?
By trailing P/E, Kenon Holdings (47.1x) is cheaper than NRG Energy (111.5x). A lower multiple can also mean the market expects less growth.
Which grows faster, KEN or NRG?
Kenon Holdings: revenue grew +16.1% over the last year, against +11.0%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.