EVRG · Evergy, Inc.
$87.212026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-225.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-98 · $-102) Analysts Range ($82 · $99) 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 | $5.5B | — | 23.0% | 1.4% | $1.2B | −$1.4B | −$151MM | 7.4% | — | 5.3% | $23.2B | $3.10 | — |
| 2024.Q4 | $5.5B | 0.0% | 23.0% | 3.3% | $1.2B | −$1.2B | −$10MM | 7.8% | — | 5.2% | $24.0B | $3.10 | — |
| 2025.Q1 | $5.8B | 6.2% | 24.8% | 3.5% | $1.4B | −$1.1B | $312MM | 7.5% | — | 5.8% | $24.3B | $3.71 | — |
| 2025.Q4 | $5.8B | 0.0% | 24.8% | 3.3% | $1.4B | −$1.7B | −$302MM | 7.8% | — | 5.6% | $25.5B | $3.71 | — |
| 2026.Q1 | $6.0B | 2.9% | 25.4% | 2.6% | $1.5B | −$2.1B | −$609MM | 7.5% | — | 5.8% | $26.0B | $3.74 | 13.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.5% |
| 2027.Q1 | $6.3B | +5.5% | 24.7% | 4.3% | $1.5B | −$20.5B | −$19.0B | 7.6% | −$17.7B | 4.1% | $46.6B | $6.35 | 13.7 |
| 2028.Q1 | $6.7B | +6.0% | 24.7% | 6.1% | $1.6B | −$4.4B | −$2.8B | 7.7% | −$2.4B | 3.2% | $50.9B | $6.61 | 13.2 |
| 2029.Q1 | $7.1B | +6.6% | 24.7% | 7.8% | $1.6B | −$2.8B | −$1.2B | 7.8% | −$929MM | 3.1% | $53.7B | $6.92 | 12.6 |
| 2030.Q1 | $7.7B | +7.5% | 24.7% | 9.6% | $1.7B | −$2.4B | −$690MM | 7.9% | −$513MM | 3.1% | $56.1B | $7.30 | 11.9 |
| 2031.Q1 | $8.1B | +5.6% | 24.7% | 11.3% | $1.8B | −$1.8B | −$45MM | 8.0% | −$31MM | 3.1% | $58.0B | $7.56 | 11.5 |
|
| Term. Yr+ | $10.6B | 4.1% | 23.8% | 20.0% | $2.0B | −$966MM | $1.1B | 8.6% | $10.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-225.3% vs market)