investorscraft@gmail.com

Intrinsic ValueEntergy Louisiana, LLC COLLATERAL TR MT (ELC)

Previous Close$20.89
Intrinsic Value
Upside potential
Previous Close
$20.89

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 Louisiana, LLC Collateral Trust Mortgage operates as a regulated utility, primarily engaged in the generation, transmission, and distribution of electric power across Louisiana. The company serves a mix of residential, commercial, and industrial customers, leveraging its infrastructure to ensure reliable energy delivery. As a subsidiary of Entergy Corporation, it benefits from economies of scale and regulatory frameworks that provide stable revenue streams. The utility sector is characterized by high barriers to entry, and Entergy Louisiana maintains a strong regional presence, supported by long-term customer relationships and regulatory oversight that ensures predictable cash flows. Its market position is further reinforced by investments in grid modernization and renewable energy initiatives, aligning with broader industry trends toward sustainability and resilience. The company’s revenue model is anchored in rate-regulated operations, which mitigate volatility and provide a steady earnings base. This structure positions Entergy Louisiana as a critical player in the regional energy landscape, balancing operational efficiency with regulatory compliance.

Revenue Profitability And Efficiency

Entergy Louisiana reported revenue of $11.88 billion for FY 2024, with net income of $1.06 billion, reflecting a net margin of approximately 8.9%. The company’s diluted EPS stood at $2.45, indicating solid profitability. Operating cash flow was robust at $4.49 billion, though capital expenditures of $5.84 billion highlight significant reinvestment needs. These metrics underscore a balance between earnings generation and infrastructure investment.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its regulated utility model, which provides stable cash flows. Capital efficiency is tempered by high capex requirements, as seen in the $5.84 billion outflow for FY 2024. This reflects ongoing investments in grid reliability and renewable energy projects, which are critical for long-term growth but weigh on near-term free cash flow generation.

Balance Sheet And Financial Health

Entergy Louisiana’s balance sheet shows $859.7 million in cash and equivalents against total debt of $28.92 billion, indicating a leveraged position typical of utilities. The debt load is manageable given the company’s regulated revenue streams and long asset lives. Financial health is further supported by strong operating cash flows, which provide ample coverage for interest and principal obligations.

Growth Trends And Dividend Policy

Growth is driven by regulatory-approved rate increases and infrastructure investments, with a focus on renewable energy transitions. The company paid a dividend of $1.22 per share, reflecting a commitment to shareholder returns. Dividend sustainability is supported by stable cash flows, though high capex may limit near-term increases.

Valuation And Market Expectations

The company’s valuation is likely influenced by its regulated earnings stability and growth prospects in renewable energy. Market expectations balance the high capex requirements against the long-term benefits of grid modernization and regulatory support for rate increases.

Strategic Advantages And Outlook

Entergy Louisiana’s strategic advantages include its regulated monopoly status, regional market dominance, and alignment with energy transition trends. The outlook is positive, with growth expected from infrastructure upgrades and renewable energy investments, though regulatory and environmental risks remain key considerations.

Sources

Company filings, CIK 0001348952

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