Entergy Corporation (ETR) DCF Valuation

Valoración de DCF de Entergy Corporation (ETR)

US | Utilities | Regulated Electric | NYSE
Entergy Corporation (ETR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Entergy Corporation (ETR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Valoración de Streamline Entergy Corporation (ETR) con esta calculadora DCF personalizable! Con las finanzas de Entergy Corporation (ETR) y las entradas de pronóstico ajustables, puede explorar varios escenarios y determinar el valor razonable de Entergy Corporation (ETR) en solo minutos.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 10,878.7 10,113.6 11,742.9 13,764.2 12,147.4 12,589.1 13,046.8 13,521.2 14,012.8 14,522.3
Revenue Growth, % 0 -7.03 16.11 17.21 -11.75 3.64 3.64 3.64 3.64 3.64
EBITDA 4,013.2 4,328.6 4,387.7 4,160.8 4,922.7 4,728.7 4,900.6 5,078.8 5,263.4 5,454.8
EBITDA, % 36.89 42.8 37.36 30.23 40.52 37.56 37.56 37.56 37.56 37.56
Depreciation 2,182.3 2,257.8 2,242.9 2,190.4 2,244.5 2,414.0 2,501.7 2,592.7 2,687.0 2,784.7
Depreciation, % 20.06 22.32 19.1 15.91 18.48 19.18 19.18 19.18 19.18 19.18
EBIT 1,830.8 2,070.8 2,144.8 1,970.4 2,678.2 2,314.7 2,398.8 2,486.1 2,576.5 2,670.1
EBIT, % 16.83 20.48 18.26 14.32 22.05 18.39 18.39 18.39 18.39 18.39
Total Cash 425.7 1,759.1 442.6 224.2 132.5 699.8 725.3 751.6 779.0 807.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,208.6 1,285.7 1,370.4 1,495.3 1,393.5
Account Receivables, % 11.11 12.71 11.67 10.86 11.47
Inventories 970.5 1,135.1 1,196.1 1,330.9 1,611.8 1,341.2 1,390.0 1,440.5 1,492.9 1,547.2
Inventories, % 8.92 11.22 10.19 9.67 13.27 10.65 10.65 10.65 10.65 10.65
Accounts Payable 1,499.9 2,739.4 2,360.3 1,777.6 1,566.7 2,185.1 2,264.6 2,346.9 2,432.2 2,520.7
Accounts Payable, % 13.79 27.09 20.1 12.91 12.9 17.36 17.36 17.36 17.36 17.36
Capital Expenditure -4,631.5 -5,156.9 -6,422.1 -5,288.7 -4,711.6 -5,676.8 -5,883.2 -6,097.1 -6,318.8 -6,548.5
Capital Expenditure, % -42.57 -50.99 -54.69 -38.42 -38.79 -45.09 -45.09 -45.09 -45.09 -45.09
Tax Rate, % -41.31 -41.31 -41.31 -41.31 -41.31 -41.31 -41.31 -41.31 -41.31 -41.31
EBITAT 2,116.5 2,266.6 1,831.5 2,043.0 3,784.4 2,247.1 2,328.8 2,413.4 2,501.2 2,592.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,011.9 365.3 -2,872.4 -1,897.9 927.4 -189.3 -1,074.9 -1,114.0 -1,154.5 -1,196.5
WACC, % 5.71 5.71 5.3 5.71 5.71 5.63 5.63 5.63 5.63 5.63
PV UFCF
SUM PV UFCF -3,925.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -1,232
Terminal Value -46,914
Present Terminal Value -35,681
Enterprise Value -39,606
Net Debt 26,114
Equity Value -65,720
Diluted Shares Outstanding, MM 212
Equity Value Per Share -309.45

What You Will Receive

  • Comprehensive Financial Model: Entergy Corporation's (ETR) actual data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide immediate insights as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Adaptable and Reusable: Designed for versatility, allowing for repeated application in detailed forecasts.

Key Features

  • 🔍 Real-Life ETR Financials: Pre-filled historical and projected data for Entergy Corporation (ETR).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Entergy’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Entergy’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Entergy Corporation (ETR) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Entergy Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Entergy Corporation (ETR)?

  • User-Friendly Interface: Tailored for both novice users and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your financial analysis needs.
  • Real-Time Feedback: Observe immediate updates to Entergy's valuation as you change inputs.
  • Preloaded Data: Comes with Entergy's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Investors: Evaluate Entergy Corporation’s (ETR) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Entergy Corporation (ETR).
  • Startup Founders: Understand the valuation processes of established utility companies like Entergy Corporation (ETR).
  • Consultants: Provide detailed valuation analyses and reports for clients focusing on Entergy Corporation (ETR).
  • Students and Educators: Utilize current data from Entergy Corporation (ETR) to explore and teach valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Entergy Corporation (ETR) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Entergy Corporation (ETR).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.