EVRG · Evergy, Inc.
$82.842026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-230.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-96 · $-99) Analysts Range ($79 · $91) 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 | $5.6B | — | 24.3% | 11.6% | $1.2B | −$1.6B | −$391MM | 5.4% | — | 5.9% | $20.4B | $3.77 | — |
| 2022.Q4 | $5.9B | 4.9% | 22.3% | 5.8% | $1.2B | −$1.2B | $38MM | 7.0% | — | 5.9% | $21.5B | $3.22 | — |
| 2023.Q4 | $5.5B | -6.4% | 23.0% | 2.1% | $1.2B | −$1.3B | −$58MM | 7.3% | — | 5.6% | $22.8B | $3.13 | — |
| 2024.Q4 | $5.8B | 6.2% | 24.8% | 3.3% | $1.4B | −$1.2B | $169MM | 7.8% | — | 6.0% | $24.0B | $3.74 | — |
| 2025.Q4 | $5.9B | 1.7% | 25.2% | 3.3% | $1.4B | −$1.7B | −$257MM | 7.8% | — | 5.8% | $25.5B | $3.66 | 13.0 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2026.Q4 | $6.2B | +4.2% | 24.7% | 5.0% | $1.4B | −$20.5B | −$19.0B | 7.8% | −$17.6B | 4.1% | $45.9B | $6.21 | 13.3 |
| 2027.Q4 | $6.5B | +5.7% | 24.7% | 6.7% | $1.5B | −$4.1B | −$2.6B | 7.9% | −$2.2B | 3.1% | $50.0B | $6.44 | 12.9 |
| 2028.Q4 | $6.8B | +5.0% | 24.7% | 8.3% | $1.6B | −$2.0B | −$488MM | 8.0% | −$389MM | 3.0% | $52.1B | $6.64 | 12.5 |
| 2029.Q4 | $7.4B | +8.3% | 24.7% | 10.0% | $1.6B | −$2.6B | −$922MM | 8.1% | −$679MM | 3.1% | $54.6B | $7.06 | 11.7 |
| 2030.Q4 | $7.9B | +6.1% | 24.7% | 11.7% | $1.7B | −$2.0B | −$240MM | 8.2% | −$163MM | 3.1% | $56.6B | $7.35 | 11.3 |
|
| Term. Yr+ | $10.4B | 4.1% | 23.8% | 20.0% | $2.0B | −$945MM | $1.0B | 8.6% | $10.5B | 8.6% | — | — | — |
Active scenario IV: $0 (-230.5% vs market)