Intrinsic value of Entergy - ETR

Previous Close

$78.99

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$78.99

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of ETR stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 14.4

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -5.79
  5.60
  5.54
  5.49
  5.44
  5.39
  5.35
  5.32
  5.29
  5.26
  5.23
  5.21
  5.19
  5.17
  5.15
  5.14
  5.12
  5.11
  5.10
  5.09
  5.08
  5.07
  5.07
  5.06
  5.05
  5.05
  5.04
  5.04
  5.03
  5.03
  5.03
Revenue, $m
  8,996
  11,453
  12,088
  12,751
  13,444
  14,170
  14,928
  15,722
  16,553
  17,424
  18,336
  19,291
  20,292
  21,340
  22,440
  23,593
  24,802
  26,069
  27,399
  28,793
  30,256
  31,791
  33,402
  35,092
  36,865
  38,726
  40,679
  42,728
  44,880
  47,138
  49,508
Variable operating expenses, $m
 
  2,346
  2,474
  2,607
  2,747
  2,893
  3,046
  3,206
  3,374
  3,549
  3,733
  3,888
  4,089
  4,301
  4,522
  4,755
  4,998
  5,254
  5,522
  5,803
  6,097
  6,407
  6,731
  7,072
  7,429
  7,804
  8,198
  8,611
  9,044
  9,499
  9,977
Fixed operating expenses, $m
 
  9,928
  10,176
  10,431
  10,692
  10,959
  11,233
  11,514
  11,801
  12,096
  12,399
  12,709
  13,027
  13,352
  13,686
  14,028
  14,379
  14,738
  15,107
  15,485
  15,872
  16,268
  16,675
  17,092
  17,519
  17,957
  18,406
  18,866
  19,338
  19,822
  20,317
Total operating expenses, $m
  11,732
  12,274
  12,650
  13,038
  13,439
  13,852
  14,279
  14,720
  15,175
  15,645
  16,132
  16,597
  17,116
  17,653
  18,208
  18,783
  19,377
  19,992
  20,629
  21,288
  21,969
  22,675
  23,406
  24,164
  24,948
  25,761
  26,604
  27,477
  28,382
  29,321
  30,294
Operating income, $m
  -886
  -821
  -562
  -287
  6
  317
  649
  1,002
  1,378
  1,778
  2,204
  2,694
  3,176
  3,688
  4,232
  4,810
  5,425
  6,077
  6,770
  7,506
  8,287
  9,116
  9,995
  10,928
  11,916
  12,964
  14,075
  15,251
  16,497
  17,817
  19,214
EBITDA, $m
  1,237
  -783
  -524
  -249
  43
  355
  687
  1,040
  1,416
  1,816
  2,242
  2,694
  3,176
  3,688
  4,232
  4,810
  5,425
  6,077
  6,770
  7,506
  8,287
  9,116
  9,995
  10,928
  11,916
  12,964
  14,075
  15,251
  16,497
  17,817
  19,214
Interest expense (income), $m
  747
  739
  841
  951
  1,066
  1,186
  1,311
  1,442
  1,579
  1,723
  1,874
  2,031
  2,197
  2,370
  2,551
  2,741
  2,941
  3,150
  3,369
  3,599
  3,840
  4,093
  4,358
  4,637
  4,929
  5,236
  5,558
  5,895
  6,250
  6,622
  7,012
Earnings before tax, $m
  -1,382
  -1,560
  -1,403
  -1,238
  -1,060
  -868
  -662
  -440
  -201
  55
  330
  663
  979
  1,318
  1,681
  2,069
  2,484
  2,928
  3,402
  3,908
  4,447
  5,023
  5,637
  6,291
  6,987
  7,729
  8,517
  9,356
  10,248
  11,195
  12,202
Tax expense, $m
  -817
  0
  0
  0
  0
  0
  0
  0
  0
  15
  89
  179
  264
  356
  454
  559
  671
  790
  918
  1,055
  1,201
  1,356
  1,522
  1,699
  1,887
  2,087
  2,300
  2,526
  2,767
  3,023
  3,294
Net income, $m
  -565
  -1,560
  -1,403
  -1,238
  -1,060
  -868
  -662
  -440
  -201
  40
  241
  484
  715
  962
  1,227
  1,510
  1,813
  2,137
  2,483
  2,853
  3,247
  3,667
  4,115
  4,592
  5,101
  5,642
  6,218
  6,830
  7,481
  8,172
  8,907

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  1,188
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  45,904
  47,133
  49,744
  52,473
  55,327
  58,311
  61,433
  64,700
  68,121
  71,703
  75,455
  79,385
  83,504
  87,821
  92,346
  97,090
  102,064
  107,281
  112,753
  118,492
  124,512
  130,829
  137,456
  144,410
  151,707
  159,365
  167,402
  175,837
  184,691
  193,983
  203,737
Adjusted assets (=assets-cash), $m
  44,716
  47,133
  49,744
  52,473
  55,327
  58,311
  61,433
  64,700
  68,121
  71,703
  75,455
  79,385
  83,504
  87,821
  92,346
  97,090
  102,064
  107,281
  112,753
  118,492
  124,512
  130,829
  137,456
  144,410
  151,707
  159,365
  167,402
  175,837
  184,691
  193,983
  203,737
Revenue / Adjusted assets
  0.201
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
  0.243
Average production assets, $m
  -18,551
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Working capital, $m
  484
  80
  85
  89
  94
  99
  104
  110
  116
  122
  128
  135
  142
  149
  157
  165
  174
  182
  192
  202
  212
  223
  234
  246
  258
  271
  285
  299
  314
  330
  347
Total debt, $m
  15,275
  16,494
  18,645
  20,894
  23,245
  25,704
  28,277
  30,969
  33,788
  36,739
  39,831
  43,070
  46,463
  50,020
  53,749
  57,658
  61,757
  66,056
  70,564
  75,293
  80,254
  85,459
  90,920
  96,650
  102,663
  108,973
  115,595
  122,546
  129,841
  137,498
  145,535
Total liabilities, $m
  37,619
  38,838
  40,989
  43,238
  45,589
  48,048
  50,621
  53,313
  56,132
  59,083
  62,175
  65,414
  68,807
  72,364
  76,093
  80,002
  84,101
  88,400
  92,908
  97,637
  102,598
  107,803
  113,264
  118,994
  125,007
  131,317
  137,939
  144,890
  152,185
  159,842
  167,879
Total equity, $m
  8,285
  8,295
  8,755
  9,235
  9,737
  10,263
  10,812
  11,387
  11,989
  12,620
  13,280
  13,972
  14,697
  15,456
  16,253
  17,088
  17,963
  18,881
  19,844
  20,855
  21,914
  23,026
  24,192
  25,416
  26,701
  28,048
  29,463
  30,947
  32,506
  34,141
  35,858
Total liabilities and equity, $m
  45,904
  47,133
  49,744
  52,473
  55,326
  58,311
  61,433
  64,700
  68,121
  71,703
  75,455
  79,386
  83,504
  87,820
  92,346
  97,090
  102,064
  107,281
  112,752
  118,492
  124,512
  130,829
  137,456
  144,410
  151,708
  159,365
  167,402
  175,837
  184,691
  193,983
  203,737
Debt-to-equity ratio
  1.844
  1.990
  2.130
  2.260
  2.390
  2.500
  2.620
  2.720
  2.820
  2.910
  3.000
  3.080
  3.160
  3.240
  3.310
  3.370
  3.440
  3.500
  3.560
  3.610
  3.660
  3.710
  3.760
  3.800
  3.840
  3.890
  3.920
  3.960
  3.990
  4.030
  4.060
Adjusted equity ratio
  0.168
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176
  0.176

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -565
  -1,560
  -1,403
  -1,238
  -1,060
  -868
  -662
  -440
  -201
  40
  241
  484
  715
  962
  1,227
  1,510
  1,813
  2,137
  2,483
  2,853
  3,247
  3,667
  4,115
  4,592
  5,101
  5,642
  6,218
  6,830
  7,481
  8,172
  8,907
Depreciation, amort., depletion, $m
  2,123
  38
  38
  38
  38
  38
  38
  38
  38
  38
  38
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Funds from operations, $m
  2,440
  -1,522
  -1,366
  -1,200
  -1,022
  -830
  -624
  -402
  -163
  78
  279
  484
  715
  962
  1,227
  1,510
  1,813
  2,137
  2,483
  2,853
  3,247
  3,667
  4,115
  4,592
  5,101
  5,642
  6,218
  6,830
  7,481
  8,172
  8,907
Change in working capital, $m
  -559
  4
  4
  5
  5
  5
  5
  6
  6
  6
  6
  7
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  11
  12
  12
  13
  14
  14
  15
  16
  17
Cash from operations, $m
  2,999
  -1,697
  -1,370
  -1,205
  -1,027
  -835
  -629
  -407
  -169
  72
  272
  477
  708
  955
  1,219
  1,502
  1,805
  2,128
  2,474
  2,843
  3,236
  3,656
  4,104
  4,581
  5,088
  5,629
  6,204
  6,815
  7,466
  8,157
  8,891
Maintenance CAPEX, $m
  0
  3,710
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
New CAPEX, $m
  -4,044
  -18,551
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from investing activities, $m
  -3,850
  -14,841
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Free cash flow, $m
  -851
  -16,537
  -1,370
  -1,205
  -1,027
  -835
  -629
  -407
  -169
  72
  272
  477
  708
  955
  1,219
  1,502
  1,805
  2,128
  2,474
  2,843
  3,236
  3,656
  4,104
  4,581
  5,088
  5,629
  6,204
  6,815
  7,466
  8,157
  8,891
Issuance/(repayment) of debt, $m
  1,410
  2,001
  2,152
  2,249
  2,351
  2,459
  2,573
  2,692
  2,819
  2,952
  3,092
  3,239
  3,394
  3,557
  3,729
  3,909
  4,099
  4,299
  4,508
  4,729
  4,961
  5,205
  5,461
  5,730
  6,013
  6,310
  6,622
  6,950
  7,295
  7,657
  8,037
Issuance/(repurchase) of shares, $m
  -82
  14,547
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  1,321
  16,548
  2,152
  2,249
  2,351
  2,459
  2,573
  2,692
  2,819
  2,952
  3,092
  3,239
  3,394
  3,557
  3,729
  3,909
  4,099
  4,299
  4,508
  4,729
  4,961
  5,205
  5,461
  5,730
  6,013
  6,310
  6,622
  6,950
  7,295
  7,657
  8,037
Total cash flow (excl. dividends), $m
  470
  -14,536
  782
  1,044
  1,324
  1,624
  1,943
  2,285
  2,649
  3,023
  3,364
  3,716
  4,102
  4,512
  4,948
  5,411
  5,904
  6,427
  6,982
  7,572
  8,197
  8,861
  9,565
  10,311
  11,101
  11,939
  12,826
  13,766
  14,761
  15,814
  16,928
Retained Cash Flow (-), $m
  1,290
  -416
  -460
  -480
  -502
  -525
  -549
  -575
  -602
  -630
  -660
  -692
  -725
  -760
  -796
  -835
  -876
  -918
  -963
  -1,010
  -1,060
  -1,112
  -1,166
  -1,224
  -1,284
  -1,348
  -1,414
  -1,485
  -1,558
  -1,635
  -1,717
Prev. year cash balance distribution, $m
 
  406
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  322
  563
  822
  1,098
  1,394
  1,710
  2,047
  2,393
  2,704
  3,024
  3,377
  3,752
  4,151
  4,576
  5,028
  5,509
  6,019
  6,562
  7,138
  7,749
  8,398
  9,087
  9,817
  10,591
  11,412
  12,281
  13,203
  14,178
  15,211
Discount rate, %
 
  8.40
  8.82
  9.26
  9.72
  10.21
  10.72
  11.26
  11.82
  12.41
  13.03
  13.68
  14.37
  15.09
  15.84
  16.63
  17.46
  18.34
  19.25
  20.22
  21.23
  22.29
  23.40
  24.57
  25.80
  27.09
  28.45
  29.87
  31.36
  32.93
  34.58
PV of cash for distribution, $m
 
  0
  272
  432
  567
  675
  757
  810
  838
  835
  794
  738
  674
  604
  530
  455
  383
  315
  253
  199
  152
  113
  82
  58
  40
  26
  17
  11
  6
  4
  2
Current shareholders' claim on cash, %
  100
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4
  48.4

Entergy Corporation, together with its subsidiaries, engages in the generation and distribution of electricity in the United States. It operates in two segments, Utility and Entergy Wholesale Commodities. The Utility segment generates, transmits, distributes, and sells electric power in portions of Arkansas, Mississippi, Texas, and Louisiana, including the City of New Orleans; and distributes natural gas. The Entergy Wholesale Commodities segment is engaged in the ownership, operation, and decommissioning of nuclear power plants located in the northern United States; sells the electric power to wholesale customers; offers services to other nuclear power plant owners; and owns interests in non-nuclear power plants that sell the electric power to wholesale customers. This segment sells energy to retail power providers, utilities, electric power co-operatives, power trading organizations, and other power generation companies. It generates electricity through gas/oil, nuclear, coal, wind, and hydro power. The company’s power plants have approximately 30,000 megawatts (MW) of aggregate electric generating capacity, including approximately 10,000 MW of nuclear-fueled capacity. It delivers electricity to 2.8 million utility customers in Arkansas, Louisiana, Mississippi, and Texas. The company was founded in 1989 and is based in New Orleans, Louisiana.

FINANCIAL RATIOS  of  Entergy (ETR)

Valuation Ratios
P/E Ratio -25
Price to Sales 1.3
Price to Book 1.7
Price to Tangible Book
Price to Cash Flow 4.7
Price to Free Cash Flow -13.5
Growth Rates
Sales Growth Rate -5.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 35.1%
Cap. Spend. - 3 Yr. Gr. Rate 7.5%
Financial Strength
Quick Ratio 2
Current Ratio 0.2
LT Debt to Equity 174.9%
Total Debt to Equity 184.4%
Interest Coverage -1
Management Effectiveness
Return On Assets -0.6%
Ret/ On Assets - 3 Yr. Avg. 0.8%
Return On Total Capital -2.4%
Ret/ On T. Cap. - 3 Yr. Avg. 0.3%
Return On Equity -6.3%
Return On Equity - 3 Yr. Avg. 0.5%
Asset Turnover 0.2
Profitability Ratios
Gross Margin 0%
Gross Margin - 3 Yr. Avg. 0%
EBITDA Margin 13.7%
EBITDA Margin - 3 Yr. Avg. 21.8%
Operating Margin -8.2%
Oper. Margin - 3 Yr. Avg. 1.8%
Pre-Tax Margin -12.7%
Pre-Tax Margin - 3 Yr. Avg. -2.4%
Net Profit Margin -5.2%
Net Profit Margin - 3 Yr. Avg. 0.4%
Effective Tax Rate 59.1%
Eff/ Tax Rate - 3 Yr. Avg. 59.2%
Payout Ratio -112%

ETR stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the ETR stock intrinsic value calculation we used $10846 million for the last fiscal year's total revenue generated by Entergy. The default revenue input number comes from 2016 income statement of Entergy. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our ETR stock valuation model: a) initial revenue growth rate of 5.6% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 8.4%, whose default value for ETR is calculated based on our internal credit rating of Entergy, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Entergy.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of ETR stock the variable cost ratio is equal to 20.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $9686 million in the base year in the intrinsic value calculation for ETR stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.1% for Entergy.

Corporate tax rate of 27% is the nominal tax rate for Entergy. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the ETR stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for ETR are equal to 0%.

Life of production assets of -8.6 years is the average useful life of capital assets used in Entergy operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for ETR is equal to 0.7%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $8285 million for Entergy - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 181.926 million for Entergy is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Entergy at the current share price and the inputted number of shares is $14.4 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
SO Southern 49.84 prem.  prem.
OGE OGE Energy 35.47 prem.  prem.
EE El Paso Electr 52.65 prem.  prem.
CMS CMS Energy 47.31 prem.  prem.
DUK Duke Energy 85.96 prem.  prem.

COMPANY NEWS

▶ Entergy: Cramer's Top Takeaways   [Jun-24-17 06:23AM  TheStreet.com]
▶ Entergy CEO: Leaving Paris accord doesn't change much   [Jun-23-17 07:16PM  CNBC Videos]
▶ [$$] Cuomo Is Right to Close Indian Point Plant   [May-25-17 12:38AM  The Wall Street Journal]
▶ [$$] Cuomo Is Right to Close Indian Point Plant   [May-24-17 01:40PM  The Wall Street Journal]
▶ [$$] Cuomos Nuclear Short Circuit   [12:10AM  The Wall Street Journal]
▶ [$$] Cuomo's Nuclear Short Circuit   [May-18-17 07:36PM  The Wall Street Journal]
▶ Here Are Some of Congress' Favorite Stocks   [May-15-17 12:42PM  TheStreet.com]
▶ ETFs with exposure to Entergy Corp. : May 11, 2017   [May-11-17 04:38PM  Capital Cube]
▶ Entergy misses 1Q profit forecasts   [07:34AM  Associated Press]
▶ Entergy Reports First Quarter Earnings   [06:30AM  PR Newswire]
▶ Entergy Announces First Quarter Earnings Conference Call   [Apr-19-17 05:16PM  PR Newswire]
▶ Entergy Declares Dividend   [03:00PM  PR Newswire]
▶ Ripples from US nuclear plant closings overwhelm small towns   [Mar-26-17 01:54PM  Associated Press]
▶ 3 Utility Stocks That Will Pay You To Invest In Them   [Feb-13-17 03:10PM  at Insider Monkey]
▶ Entergy Declares Dividend   [Jan-27-17 02:50PM  PR Newswire]
▶ [$$] Nuclear Plants Fall Victim to Economic Pressures   [01:02AM  at The Wall Street Journal]
▶ [$$] Westchester Bracing for Closure of Indian Point   [Jan-09-17 09:48PM  at The Wall Street Journal]
▶ [$$] Entergy to Close Controversial Indian Point Nuclear Plant   [08:44PM  at The Wall Street Journal]
Stock chart of ETR Financial statements of ETR Annual reports of ETR
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.