investorscraft@gmail.com

Intrinsic ValueEntergy Corporation (ETY.DE)

Previous Close80.50
Intrinsic Value
Upside potential
Previous Close
80.50

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 company, primarily serving retail and wholesale electricity markets in the southern United States. Its core revenue model is built on regulated utility operations, which provide stable cash flows through long-term rate structures approved by state regulators. The company also engages in wholesale power generation through its nuclear and non-nuclear assets, though this segment is being phased out as part of its strategic shift toward a pure-play regulated utility. Entergy holds a dominant market position in its service territories, which include portions of Arkansas, Louisiana, Mississippi, and Texas, with a customer base of approximately 3 million. The company’s diversified generation mix—spanning gas, nuclear, coal, hydro, and solar—ensures reliability while aligning with regional energy transition goals. Its regulated operations benefit from constructive regulatory frameworks, while its wholesale segment faces competitive pressures but contributes to grid stability. Entergy’s focus on infrastructure modernization and renewable energy integration positions it as a key player in the evolving U.S. utility landscape.

Revenue Profitability And Efficiency

Entergy reported revenue of EUR 11.88 billion in its latest fiscal year, with net income of EUR 1.06 billion, reflecting a net margin of approximately 8.9%. The company’s operating cash flow of EUR 4.49 billion underscores its ability to generate liquidity, though significant capital expenditures (EUR -5.84 billion) highlight ongoing investments in grid modernization and generation assets. Diluted EPS stood at EUR 2.45, indicating moderate profitability for the sector.

Earnings Power And Capital Efficiency

Entergy’s earnings are primarily driven by its regulated utility segment, which offers predictable returns on invested capital. The wholesale commodities segment, while contributing to earnings, is less capital-efficient due to market volatility and planned divestitures. The company’s focus on rate-base growth and cost management supports steady returns, though its high debt load (EUR 29.31 billion) necessitates careful capital allocation.

Balance Sheet And Financial Health

Entergy’s balance sheet reflects a leveraged position, with total debt of EUR 29.31 billion against cash and equivalents of EUR 859.7 million. The debt-heavy structure is typical for utilities but requires disciplined cash flow management. The company’s regulated asset base provides collateral for financing, though investors should monitor debt-to-equity trends as it transitions to a pure-play utility model.

Growth Trends And Dividend Policy

Entergy’s growth is tied to rate-base expansion and renewable energy investments, with capex focused on grid resilience and decarbonization. The company does not currently pay a dividend, which may reflect its prioritization of capital reinvestment over shareholder returns. Future dividend potential hinges on regulatory approvals and the completion of its wholesale segment exit.

Valuation And Market Expectations

With a market cap of EUR 23.39 billion and a beta of 0.72, Entergy is viewed as a relatively low-volatility utility stock. Its valuation reflects expectations of steady, regulated earnings growth, though the wholesale segment’s wind-down introduces near-term uncertainty. Investors likely price in long-term stability from its regulated operations.

Strategic Advantages And Outlook

Entergy’s strategic advantages include its entrenched regulatory position, diversified generation mix, and focus on energy transition opportunities. The outlook is cautiously positive, with growth hinging on successful execution of its regulated utility strategy and renewable energy investments. Risks include regulatory delays and higher-than-expected transition costs.

Sources

Company description, financial data from public filings (10-K), and market data from exchange disclosures.

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