ETR · Entergy Corporation
$114.902026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-131.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-29 · $-25) Analysts Range ($96 · $112) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $11.7B | — | 15.7% | 14.6% | $1.6B | −$11.1B | −$9.5B | 5.3% | — | 4.1% | $38.6B | $2.44 | — |
| 2022.Q4 | $13.8B | 17.2% | 14.9% | 0.0% | $2.1B | −$3.9B | −$1.8B | 7.3% | — | 5.4% | $39.8B | $2.39 | — |
| 2023.Q4 | $12.1B | -11.7% | 21.6% | 0.0% | $3.7B | −$4.2B | −$505MM | 8.0% | — | 9.2% | $41.0B | $5.15 | — |
| 2024.Q4 | $11.9B | -2.2% | 22.3% | 26.4% | $2.0B | −$3.0B | −$1.1B | 6.9% | — | 4.6% | $43.4B | $2.31 | — |
| 2025.Q4 | $12.9B | 9.0% | 24.1% | 21.9% | $2.4B | −$7.0B | −$4.6B | 6.9% | — | 5.4% | $46.1B | $3.86 | 16.9 |
| italics below = DCF projection · 10yr Rev CAGR: 6.4% |
| 2026.Q4 | $14.0B | +7.9% | 24.1% | 21.7% | $2.6B | −$9.6B | −$6.9B | 7.4% | −$6.4B | 5.2% | $55.7B | $5.76 | 19.9 |
| 2027.Q4 | $15.1B | +8.3% | 24.0% | 21.5% | $2.9B | −$7.0B | −$4.2B | 7.5% | −$3.6B | 4.8% | $62.7B | $6.22 | 18.5 |
| 2028.Q4 | $16.3B | +7.7% | 23.9% | 21.4% | $3.1B | −$5.2B | −$2.2B | 7.6% | −$1.7B | 4.7% | $67.9B | $6.68 | 17.2 |
| 2029.Q4 | $17.7B | +8.8% | 23.8% | 21.1% | $3.3B | −$5.7B | −$2.4B | 7.8% | −$1.8B | 4.7% | $73.7B | $7.25 | 15.8 |
| 2030.Q4 | $18.8B | +6.4% | 23.6% | 21.0% | $3.5B | −$4.4B | −$915MM | 7.9% | −$633MM | 4.6% | $78.1B | $7.66 | 15.0 |
|
| Term. Yr+ | $25.1B | 4.1% | 23.6% | 20.0% | $4.7B | −$2.3B | $2.5B | 8.6% | $25.6B | 8.6% | — | — | — |
Active scenario IV: $0 (-131.8% vs market)