investorscraft@gmail.com

Intrinsic Value of Entergy Corporation (ETR)

Previous Close$89.67
Intrinsic Value
Upside potential
Previous Close
$89.67

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 an integrated energy company primarily engaged in electric power production and retail distribution across the Southern United States. The company serves approximately 3 million utility customers through its regulated utilities in Arkansas, Louisiana, Mississippi, and Texas, generating revenue from rate-regulated operations. Entergy’s business model is anchored in stable, long-term earnings from its regulated utilities, supplemented by its wholesale energy operations. The company maintains a strong market position as a critical infrastructure provider in its service territories, benefiting from regulatory frameworks that ensure predictable cash flows. Entergy has strategically pivoted toward cleaner energy sources, including nuclear and renewables, aligning with broader industry trends toward decarbonization. Its diversified generation mix and focus on grid modernization enhance reliability and operational efficiency, positioning it competitively in a sector undergoing significant transition.

Revenue Profitability And Efficiency

Entergy reported revenue of $11.88 billion for FY 2024, with net income of $1.06 billion, translating to diluted EPS of $2.45. The company’s operating cash flow of $4.49 billion underscores its ability to generate liquidity, though significant capital expenditures of $5.84 billion reflect ongoing investments in infrastructure and clean energy initiatives. These metrics highlight a balance between profitability and reinvestment for long-term growth.

Earnings Power And Capital Efficiency

Entergy’s earnings power is driven by its regulated utility operations, which provide stable and predictable income. The company’s capital efficiency is evident in its disciplined investment approach, focusing on rate-base growth and operational improvements. However, high capital expenditures relative to operating cash flow indicate a heavy reinvestment phase, which may pressure near-term free cash flow but supports future earnings potential.

Balance Sheet And Financial Health

Entergy’s balance sheet shows $859.7 million in cash and equivalents against total debt of $28.92 billion, reflecting a leveraged but manageable position typical of regulated utilities. The company’s debt levels are supported by stable cash flows from its regulated operations, though investors should monitor debt servicing costs amid rising interest rates.

Growth Trends And Dividend Policy

Entergy’s growth is tied to regulatory capital investments and its transition to cleaner energy sources. The company maintains a consistent dividend policy, with a dividend per share of $2.30, appealing to income-focused investors. Future growth will likely hinge on regulatory approvals and execution of its capital expenditure plans.

Valuation And Market Expectations

Entergy’s valuation reflects its status as a regulated utility with moderate growth prospects. Market expectations are anchored in its ability to deliver steady earnings and dividends, though investor sentiment may be influenced by regulatory outcomes and energy transition progress.

Strategic Advantages And Outlook

Entergy’s strategic advantages include its regulated monopoly positions and commitment to decarbonization. The outlook remains stable, with growth driven by infrastructure investments and regulatory support. Challenges include managing debt levels and navigating energy policy shifts, but the company’s focus on reliability and sustainability positions it well for long-term resilience.

Sources

Company filings, investor presentations

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