ETR Entergy Corporation
Utilities
Price
$105.67
Intrinsic value
$13.34
Buy price
$10.67
Discount
-692.2%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $5,443,427,000.00
- Total debt
- $34,627,321,856.00
- Cash & STI
- $3,855,045,120.00
- Shares out.
- 466,308,890
Overvalued [LOW CF reliability]
Intrinsic value$13.34
Buy price (with MOS)$10.68
Current price$105.67
Discount to intrinsic value-691.9%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 10.5%
- Current ROE
- 10.5%
- Minimum ROE
- 7.0%
Debt quality
LEVERAGED- Debt / Equity
- 2.04x
Moat proxy
MODERATE_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 3.03x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 93.6%
- Public economic interest
- 99.7%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.