investorscraft@gmail.com

Intrinsic ValueEntergy Corporation (0IHP.L)

Previous Close£95.51
Intrinsic Value
Upside potential
Previous Close
£95.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Entergy Corporation operates as a vertically integrated utility, providing electricity and natural gas to retail and wholesale customers across Arkansas, Louisiana, Mississippi, and Texas. The company’s revenue model is anchored in regulated utility operations, ensuring stable cash flows through long-term rate structures, while its Wholesale Commodities segment leverages nuclear and non-nuclear generation assets to serve competitive power markets. Entergy’s diversified generation mix—spanning gas, nuclear, coal, hydro, and solar—positions it as a resilient player in the utilities sector, balancing regulatory stability with strategic wholesale opportunities. With 26,000 MW of capacity, including 6,000 MW from nuclear plants, Entergy serves approximately 3 million retail customers, reinforcing its regional dominance. The company’s focus on decarbonization and grid modernization aligns with broader industry trends, enhancing its competitive positioning in a transitioning energy landscape.

Revenue Profitability And Efficiency

Entergy reported revenue of $11.88 billion for the period, with net income of $1.06 billion, reflecting a net margin of approximately 8.9%. Operating cash flow stood at $4.49 billion, though capital expenditures of $5.97 billion highlight significant reinvestment needs. The diluted EPS of $2.45 underscores modest but stable earnings power, typical of a regulated utility with mixed wholesale exposure.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its regulated utility operations, which provide predictable returns, while the Wholesale Commodities segment introduces volatility tied to energy market fluctuations. Entergy’s capital efficiency is tempered by high capex demands, particularly in grid upgrades and generation diversification, though its regulated asset base ensures steady cash flow coverage.

Balance Sheet And Financial Health

Entergy’s balance sheet shows $859.7 million in cash against $29.31 billion in total debt, indicating leveraged but manageable financial positioning. The debt load is typical for capital-intensive utilities, with interest coverage supported by stable regulatory earnings. Liquidity remains adequate, with operating cash flow sufficient to service obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Entergy’s growth is driven by regulatory rate base expansions and renewable energy investments, though wholesale market headwinds may offset gains. The company maintains a shareholder-friendly dividend policy, with a $3.53 annual payout per share, reflecting a commitment to returning capital despite high capex demands.

Valuation And Market Expectations

With a market cap of $35.5 billion and a beta of 0.60, Entergy is valued as a low-volatility utility stock. Investors likely price in steady regulated returns and cautious optimism around wholesale segment performance, balancing growth potential with sector-wide regulatory risks.

Strategic Advantages And Outlook

Entergy’s strategic advantages include its regulated monopoly in key markets and diversified generation portfolio. The outlook remains stable, with regulatory support for decarbonization initiatives offsetting wholesale market uncertainties. Long-term success hinges on executing grid modernization and maintaining cost discipline amid energy transition pressures.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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