Entergy Corporation (ETR) DCF Valuation

Entergy Corporation (ETR) DCF Valuation

US | Utilities | Regulated Electric | NYSE
Entergy Corporation (ETR) DCF Valuation
  • ✓ 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 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:

Streamline Entergy Corporation (ETR) valuation with this customizable DCF Calculator! With actual Entergy Corporation (ETR) financials and adjustable forecast inputs, you can explore various scenarios and determine Entergy Corporation (ETR) fair value in just minutes.


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
Account Receivables, % 12.71 11.67 10.86 11.47 11.7
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, % 9.99 9.55 9.99 9.99 9.18 9.74 9.74 9.74 9.74 9.74
PV UFCF
SUM PV UFCF 304.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -66
Terminal Value -986
Present Terminal Value -620
Enterprise Value -316
Net Debt 2,305
Equity Value -2,621
Diluted Shares Outstanding, MM 432
Equity Value Per Share -6.07

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.


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.

No products were found matching.