As of 2024-12-14, the Intrinsic Value of Entergy Corp (ETR) is
72.79 USD. This Entergy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.24 USD, the upside of Entergy Corp is
-1.90%.
The range of the Intrinsic Value is 27.33 - 159.87 USD
72.79 USD
Intrinsic Value
Entergy Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.33 - 159.87 |
72.79 |
-1.9% |
| DCF (Growth 10y) |
47.37 - 187.04 |
95.46 |
28.6% |
| DCF (EBITDA 5y) |
54.56 - 90.70 |
72.70 |
-2.1% |
| DCF (EBITDA 10y) |
66.48 - 114.95 |
89.90 |
21.1% |
| Fair Value |
205.48 - 205.48 |
205.48 |
176.78% |
| P/E |
127.09 - 168.50 |
150.16 |
102.3% |
| EV/EBITDA |
91.45 - 184.06 |
137.56 |
85.3% |
| EPV |
323.87 - 501.47 |
412.67 |
455.9% |
| DDM - Stable |
61.82 - 156.08 |
108.95 |
46.8% |
| DDM - Multi |
62.54 - 121.10 |
82.29 |
10.8% |
Entergy Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,917.80 |
| Beta |
-0.23 |
| Outstanding shares (mil) |
214.41 |
| Enterprise Value (mil) |
43,508.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.02% |
| Cost of Debt |
4.47% |
| WACC |
5.42% |