|
Entergy Louisiana, LLC Kollateral TR MT (ELC) DCF -Bewertung
US | Utilities | Regulated Electric | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Entergy Louisiana, LLC COLLATERAL TR MT (ELC) Bundle
Entdecken Sie den tatsächlichen Wert von Entergy Louisiana, LLC Collateral TR MT (ELC) mit unserem DCF-Taschenrechner für professionelle Qualitätsqualität! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie sich Veränderungen auf Entergy Louisiana, LLC Kollateral TR MT (ELC) bewerten - alles innerhalb einer einzelnen Excel -Vorlage.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10,113.6 | 11,742.9 | 13,764.2 | 12,147.4 | 11,879.7 | 12,455.0 | 13,058.2 | 13,690.6 | 14,353.6 | 15,048.8 |
| Revenue Growth, % | 0 | 16.11 | 17.21 | -11.75 | -2.2 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 |
| EBITDA | 4,328.6 | 4,387.7 | 4,160.8 | 4,922.7 | 4,659.0 | 4,736.3 | 4,965.6 | 5,206.1 | 5,458.3 | 5,722.6 |
| EBITDA, % | 42.8 | 37.36 | 30.23 | 40.52 | 39.22 | 38.03 | 38.03 | 38.03 | 38.03 | 38.03 |
| Depreciation | 2,257.8 | 2,242.9 | 2,190.4 | 2,244.5 | 2,013.2 | 2,310.7 | 2,422.6 | 2,539.9 | 2,662.9 | 2,791.9 |
| Depreciation, % | 22.32 | 19.1 | 15.91 | 18.48 | 16.95 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 |
| EBIT | 2,070.8 | 2,144.8 | 1,970.4 | 2,678.2 | 2,645.8 | 2,425.6 | 2,543.1 | 2,666.2 | 2,795.3 | 2,930.7 |
| EBIT, % | 20.48 | 18.26 | 14.32 | 22.05 | 22.27 | 19.47 | 19.47 | 19.47 | 19.47 | 19.47 |
| Total Cash | 1,759.1 | 442.6 | 224.2 | 132.5 | 859.7 | 775.2 | 812.7 | 852.1 | 893.3 | 936.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,285.7 | 1,370.4 | 1,495.3 | 1,393.5 | 1,390.4 | 1,455.3 | 1,525.7 | 1,599.6 | 1,677.1 | 1,758.3 |
| Account Receivables, % | 12.71 | 11.67 | 10.86 | 11.47 | 11.7 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 |
| Inventories | 1,135.1 | 1,196.1 | 1,330.9 | 1,611.8 | 1,797.5 | 1,481.6 | 1,553.3 | 1,628.6 | 1,707.4 | 1,790.1 |
| Inventories, % | 11.22 | 10.19 | 9.67 | 13.27 | 15.13 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 |
| Accounts Payable | 2,739.4 | 2,360.3 | 1,777.6 | 1,566.7 | 1,929.2 | 2,222.9 | 2,330.6 | 2,443.5 | 2,561.8 | 2,685.9 |
| Accounts Payable, % | 27.09 | 20.1 | 12.91 | 12.9 | 16.24 | 17.85 | 17.85 | 17.85 | 17.85 | 17.85 |
| Capital Expenditure | -5,156.9 | -6,422.1 | -5,288.7 | -4,711.6 | .0 | -4,555.8 | -4,776.4 | -5,007.7 | -5,250.3 | -5,504.5 |
| Capital Expenditure, % | -50.99 | -54.69 | -38.42 | -38.79 | 0 | -36.58 | -36.58 | -36.58 | -36.58 | -36.58 |
| Tax Rate, % | 26.81 | 26.81 | 26.81 | 26.81 | 26.81 | 26.81 | 26.81 | 26.81 | 26.81 | 26.81 |
| EBITAT | 2,266.6 | 1,831.5 | 2,043.0 | 3,784.4 | 1,936.5 | 2,224.7 | 2,332.4 | 2,445.4 | 2,563.8 | 2,688.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -313.9 | -2,872.4 | -1,897.9 | 927.4 | 4,129.5 | 524.4 | -56.0 | -58.7 | -61.5 | -64.5 |
| WACC, % | 10.36 | 9.91 | 10.36 | 10.36 | 9.54 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 304.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -66 | |||||||||
| Terminal Value | -935 | |||||||||
| Present Terminal Value | -578 | |||||||||
| Enterprise Value | -273 | |||||||||
| Net Debt | 2,305 | |||||||||
| Equity Value | -2,579 | |||||||||
| Diluted Shares Outstanding, MM | 432 | |||||||||
| Equity Value Per Share | -5.98 |
What You Will Receive
- Pre-Filled Financial Model: Entergy Louisiana, LLC's actual data supports an accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Instantaneous Calculations: Automatic updates provide immediate results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for versatility, enabling ongoing use for in-depth forecasts.
Core Features
- Adjustable Forecast Variables: Tailor essential metrics such as revenue growth, EBITDA percentage, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional outputs.
- High-Precision Accuracy: Leverages Entergy Louisiana, LLC's real-world financial data for reliable valuation results.
- Simplified Scenario Analysis: Effortlessly evaluate various assumptions and assess the resulting outcomes.
- Efficiency-Boosting Tool: Removes the necessity for constructing intricate valuation models from the ground up.
How It Functions
- Step 1: Download the prebuilt Excel template featuring Entergy Louisiana, LLC COLLATERAL TR MT (ELC) data.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including Entergy Louisiana's intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create detailed reports.
Why Opt for the Entergy Louisiana, LLC COLLATERAL TR MT (ELC) Calculator?
- Precision: Utilizes real Entergy financials for unmatched data accuracy.
- Adaptability: Built to allow users to adjust and experiment with inputs effortlessly.
- Efficiency: Avoid the complexities of creating a financial model from the ground up.
- Expert-Level: Crafted with the precision and functionality expected by financial executives.
- Intuitive: Simple to navigate, even for those new to financial modeling.
Who Should Benefit from This Product?
- Individual Investors: Gain insights for making informed decisions on buying or selling Entergy Louisiana, LLC COLLATERAL TR MT (ELC) shares.
- Financial Analysts: Enhance valuation methodologies with ready-to-implement financial models tailored for Entergy Louisiana, LLC COLLATERAL TR MT (ELC).
- Consultants: Provide clients with precise and timely valuation analysis for Entergy Louisiana, LLC COLLATERAL TR MT (ELC).
- Business Owners: Learn about the valuation of major players like Entergy to inform your own business strategies.
- Finance Students: Master valuation techniques through practical applications using real data related to Entergy Louisiana, LLC COLLATERAL TR MT (ELC).
Contents of the Template
- Pre-Filled Data: Features Entergy Louisiana, LLC's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model equipped with automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using tailored inputs.
- Key Financial Ratios: Evaluate Entergy Louisiana, LLC's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations of charts and tables summarizing essential valuation outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.