US · ELC
Entergy Louisiana, LLC COLLATERAL TR MT
- Sector
- Utilities · Regulated Electric
- Headquarters
- Jefferson, TX
- Website
- entergy-louisiana.com
Price · as of 2025-12-31
$20.53
Market cap 38.9B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $45.21 | +120.21% |
| Intrinsic Value(DCF) | $14.59 | -28.93% |
| Graham-Dodd Method(GD) | $20.94 | +1.98% |
| Graham Formula(GF) | $67.15 | +227.1% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.91 | $23.22 | |||
| 2012 | $11.51 | $0.70 | |||
| 2013 | $10.73 | $37.45 | |||
| 2014 | $15.33 | $46.31 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $1.41 | $12.12 | |||
| 2018 | $9.05 | $17.96 | |||
| 2019 | $13.93 | $22.50 | |||
| 2020 | $15.74 | $5.04 | |||
| 2021 | $19.95 | $34.23 | $13.82 | $12.87 | $65.77 |
| 2022 | $17.96 | $32.61 | $2.80 | $13.19 | $65.96 |
| 2023 | $20.61 | $29.11 | $8.52 | $28.91 | $0.00 |
| 2024 | $19.74 | $34.87 | $9.93 | $12.26 | $14.95 |
| 2025 | $20.72 | $45.21 | $13.09 | $20.94 | $67.15 |
AI valuation
Our deep-learning model estimates Entergy Louisiana, LLC COLLATERAL TR MT's (ELC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $45.21
- Current price
- $20.53
- AI upside
- +120.21%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$14.59
-28.93% upside
Graham-Dodd
$20.94
+1.98% upside
Graham Formula
$67.15
+227.1% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ELC | Entergy Louisiana, LLC CO… | $20.53 | 38.9B | +120% | -29% | +2% | +227% | 5.21 | 0.53 | 0.71 | 6.21 | 8.74 | 0.55 | 29.91% | 23.59% | 13.70% | 10.84% | 5.30% | 2.57% | 1.80 | 2.28 | 0.73 | 0.44 | 5.03 | 5959.00% | 898.00% | 8841.00% | -30.47% | 0.66 | -6.21% | 11.93% | 62.10% | 11.93% | 12.50 | -13.68 | 2.95 | 0.63 |
| DTB | DTE Energy Company 2020 S… | $17.65 | 3.67B | +311% | -26% | +25% | +1,090% | 2.49 | 0.30 | 0.24 | 7.56 | 60.40 | 0.36 | 16.88% | 13.42% | 9.57% | 12.16% | 5.27% | 2.84% | 2.16 | 1.94 | 0.80 | 0.44 | 6.64 | 413.00% | 2267.00% | 2620.00% | -27.53% | 0.63 | -2.73% | 23.93% | 59.70% | 23.93% | 14.59 | -29.85 | 1.96 | 0.58 |
| DTE | DTE Energy Company | $148.24 | 30.8B | -13% | -39% | -85% | +62% | 20.95 | 2.48 | 1.93 | 14.36 | 489.03 | 3.02 | 84.94% | 15.01% | 9.24% | 12.16% | 6.09% | 2.84% | 2.16 | 2.25 | 0.80 | 0.44 | 6.64 | 428.00% | 2695.00% | 2160.00% | -3.28% | 0.63 | -2.73% | 2.85% | 59.70% | 2.85% | 23.94 | -56.73 | 3.59 | 1.00 |
| DTG | DTE Energy Company 2021 S… | $17.30 | 3.6B | +357% | -37% | +27% | +1,114% | 2.47 | 0.29 | 0.24 | 7.55 | 59.88 | 0.36 | 16.88% | 13.42% | 9.57% | 12.16% | 5.27% | 2.84% | 2.16 | 1.94 | 0.80 | 0.44 | 6.64 | 413.00% | 2267.00% | 2620.00% | -27.77% | 0.63 | -2.73% | 24.14% | 59.70% | 24.14% | 14.58 | -29.82 | 1.96 | 0.58 |
| ED | Consolidated Edison, Inc. | $112.52 | 40.61B | -15% | -57% | -59% | -7% | 21.01 | 1.66 | 2.37 | 10.92 | 275.27 | 1.68 | 62.02% | 17.32% | 11.96% | 8.26% | 4.58% | 2.63% | 1.19 | 2.38 | 1.02 | 0.83 | 4.41 | 763.00% | 1089.00% | -10311.00% | 0.09% | 0.73 | 0.07% | 2.91% | 61.20% | 2.91% | 22.92 | 1865.95 | 3.97 | 1.11 |
| EXC | Exelon Corporation | $49.47 | 50.6B | -23% | -53% | -77% | -26% | 17.96 | 1.73 | 2.05 | 11.28 | 151.72 | 2.24 | 27.92% | 21.21% | 11.41% | 9.94% | 5.71% | 2.47% | 1.76 | 2.42 | 0.92 | 0.60 | 5.62 | 1184.00% | 534.00% | 4889.00% | -4.58% | 0.61 | -3.01% | 3.25% | 58.40% | 3.25% | 19.27 | -43.57 | 4.09 | 0.78 |
| PCG | Pacific Gas & Electric Co… | $19.00 | 41.76B | -35% | -54% | -1% | -34% | 15.53 | 1.29 | 1.68 | 10.40 | 595.42 | 1.29 | 19.59% | 19.59% | 10.84% | 8.62% | 5.41% | 1.96% | 1.88 | 1.61 | 0.97 | 0.76 | 6.14 | 261.00% | 211.00% | 3158.00% | -7.31% | 0.53 | -3.40% | 0.76% | 11.70% | 0.76% | 21.01 | -33.41 | 4.11 | 0.51 |
| PEG | Public Service Enterprise… | $86.07 | 42.96B | +2% | -42% | -80% | +26% | 19.97 | 2.48 | 3.47 | 14.27 | 105.54 | 2.48 | 69.00% | 24.49% | 17.35% | 12.76% | 6.64% | 7.71% | 1.42 | 2.97 | 0.02 | 0.48 | 5.17 | 1893.00% | 1825.00% | -12606.00% | 0.77% | 0.41 | 0.81% | 2.98% | 59.60% | 2.98% | 22.19 | 203.49 | 5.44 | 319.87 |
| WEC | WEC Energy Group, Inc. | $116.96 | 38.07B | -10% | -54% | -97% | -12% | 24.40 | 2.78 | 3.87 | 14.88 | — | 3.79 | 50.55% | 24.23% | 15.90% | 11.93% | 6.43% | 3.15% | 1.64 | 2.65 | 0.47 | 0.34 | 5.51 | 0.00% | 1396.00% | -33652.00% | -2.68% | 0.55 | -2.97% | 3.02% | 73.80% | 3.03% | 25.36 | -59.13 | 6.15 | 1.10 |
| XEL | Xcel Energy Inc. | $83.36 | 49.31B | 0% | -60% | -31% | -30% | 209.32 | 2.08 | 3.35 | 14.01 | — | 2.08 | 24.30% | 19.63% | 13.76% | 1.09% | 5.28% | 0.31% | 1.53 | 2.14 | 0.71 | 0.43 | 5.90 | -58.00% | 914.00% | -29291.00% | 10.68% | 0.58 | 9.64% | 0.00% | 0.00% | 0.00% | 29.52 | 16.18 | 5.79 | 0.90 |
About Entergy Louisiana, LLC COLLATERAL TR MT
Entergy Louisiana LLC engages in the production and distribution of electricity. It also provides natural gas services. The company is headquartered in Jefferson, LA.
- CEO
- None
- Employees
- 0
- Beta
- 0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.59 ÷ $20.53) − 1 = -28.93% (DCF, example).