investorscraft@gmail.com

Intrinsic value of Evergy Inc. (EVRG)

Previous Close$67.83
Intrinsic Value
Upside potential
Previous Close
$67.83
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh39.56 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Evergy, Inc., through its subsidiaries, engages in the generation, transmission, distribution, and sale of electricity in Kansas and Missouri. It generates electricity through coal, nuclear, natural gas and oil, uranium, wind, hydroelectric, landfill gas, and solar energy sources, as well as other renewable sources. The company has approximately 10,100 circuit miles of transmission lines; 39,700 circuit miles of overhead distribution lines; and 12,700 circuit miles of underground distribution lines. It serves approximately 1,604,300 customers, including residences, commercial firms, industrials, municipalities, and other electric utilities. The company was incorporated in 2017 and is headquartered in Kansas City, Missouri.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %13.7NaN
Revenue, $5587NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4232NaN
Operating income, $m1355NaN
EBITDA, $m2303NaN
Interest expense (income), $mNaN
Earnings before tax, $m997NaN
Tax expense, $m117NaN
Net income, $m880NaN

BALANCE SHEET

Cash and short-term investments, $m26NaN
Total assets, $m28521NaN
Adjusted assets (=assets-cash), $m28495NaN
Average production assets, $m23057NaN
Working capital, $m-1393NaN
Total debt, $m11296NaN
Total liabilities, $m19277NaN
Total equity, $m9244NaN
Debt-to-equity ratio1.222NaN
Adjusted equity ratio0.390NaN

CASH FLOW

Net income, $m880NaN
Depreciation, amort., depletion, $m948NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1352NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1973NaN
Free cash flow, $m3325NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1393
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount