ETR · Entergy Corporation
$115.912026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-146.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-34 · $-36) Analysts Range ($94 · $135) 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 |
|---|
| 2024.Q1 | $12.1B | — | 21.6% | 0.0% | $3.6B | −$4.5B | −$860MM | 7.3% | — | 8.7% | $41.8B | $5.11 | — |
| 2024.Q4 | $12.1B | 0.0% | 21.6% | 26.4% | $1.9B | −$3.0B | −$1.1B | 6.9% | — | 4.5% | $43.4B | $5.11 | — |
| 2025.Q1 | $11.9B | -2.2% | 22.3% | 25.5% | $2.0B | −$3.7B | −$1.7B | 7.0% | — | 4.5% | $44.8B | $2.29 | — |
| 2025.Q4 | $11.9B | 0.0% | 22.3% | 21.9% | $2.1B | −$7.0B | −$4.9B | 6.9% | — | 4.6% | $46.1B | $2.29 | — |
| 2026.Q1 | $13.3B | 11.9% | 22.6% | 21.2% | $2.4B | −$7.1B | −$4.8B | 7.0% | — | 5.0% | $47.8B | $3.90 | 17.9 |
| italics below = DCF projection · 10yr Rev CAGR: 7.5% |
| 2027.Q1 | $14.3B | +7.7% | 22.6% | 21.1% | $2.5B | −$10.3B | −$7.7B | 7.2% | −$7.2B | 4.8% | $58.1B | $5.51 | 21.0 |
| 2028.Q1 | $15.6B | +9.3% | 22.8% | 21.0% | $2.8B | −$8.3B | −$5.5B | 7.3% | −$4.8B | 4.5% | $66.5B | $6.08 | 19.1 |
| 2029.Q1 | $17.1B | +9.5% | 23.0% | 20.9% | $3.1B | −$6.8B | −$3.7B | 7.5% | −$3.0B | 4.5% | $73.2B | $6.73 | 17.2 |
| 2030.Q1 | $18.7B | +9.1% | 23.2% | 20.7% | $3.4B | −$7.6B | −$4.2B | 7.6% | −$3.2B | 4.5% | $80.9B | $7.42 | 15.6 |
| 2031.Q1 | $20.4B | +9.1% | 23.6% | 20.6% | $3.8B | −$7.8B | −$4.0B | 7.7% | −$2.8B | 4.5% | $88.6B | $8.24 | 14.1 |
|
| Term. Yr+ | $28.5B | 4.1% | 23.6% | 20.0% | $5.4B | −$2.6B | $2.8B | 8.6% | $29.5B | 8.6% | — | — | — |
Active scenario IV: $0 (-146.0% vs market)