ETR
Entergy Corp
Price:  
106.05 
USD
Volume:  
1,499,869.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Entergy Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Entergy Corp (ETR) is 119.39 USD. This Entergy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.05 USD, the upside of Entergy Corp is %.

The range of the Intrinsic Value is 45.14 - 337.02 USD

106.05 USD
Stock Price
119.39 USD
Intrinsic Value
Intrinsic Value Details

Entergy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.14 - 337.02 119.39 12.6%
DCF (Growth 10y) 69.96 - 371.02 146.98 38.6%
DCF (EBITDA 5y) 53.72 - 77.68 61.79 -41.7%
DCF (EBITDA 10y) 73.04 - 108.76 86.78 -18.2%
Fair Value 248.96 - 248.96 248.96 134.76%
P/E 123.34 - 165.51 146.53 38.2%
EV/EBITDA 101.17 - 161.90 132.18 24.6%
EPV 329.19 - 470.27 399.73 276.9%
DDM - Stable 91.98 - 271.53 181.75 71.4%
DDM - Multi 75.35 - 165.84 102.85 -3.0%

Entergy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 22,645.92
Beta 0.47
Outstanding shares (mil) 213.54
Enterprise Value (mil) 49,751.12
Market risk premium 4.60%
Cost of Equity 7.44%
Cost of Debt 4.53%
WACC 5.54%