Company Valuation: Entergy Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,641 22,892 21,399 32,513 41,805 52,608 - -
Change - 1.11% -6.52% 51.94% 28.58% 25.84% - -
Enterprise Value (EV) 1 49,280 49,428 47,512 60,572 70,811 86,663 96,717 105,862
Change - 0.3% -3.88% 27.49% 16.9% 22.39% 11.6% 9.46%
P/E 20.3x 20.9x 9.12x 30.9x 23.6x 25x 21.6x 19x
PBR 1.96x 1.83x 2.42x 2.16x 2.47x 2.64x 2.4x 2.19x
PEG - -6.81x 0x -0.6x 0.4x 1.9x 1.4x 1.4x
Capitalization / Revenue 1.93x 1.66x 1.76x 2.74x 3.23x 3.77x 3.44x 3.13x
EV / Revenue 4.2x 3.59x 3.91x 5.1x 5.47x 6.21x 6.32x 6.29x
EV / EBITDA 13.6x 12.3x 10.6x 13x 13.4x 13.9x 13.1x 12.3x
EV / EBIT 25.4x 21.8x 18.1x 22.8x 22.1x 23.6x 21.5x 19.5x
EV / FCF -12.2x -19.9x -661x -58.3x -27.9x -14.3x -11.2x -16x
FCF Yield -8.22% -5.02% -0.15% -1.71% -3.58% -6.98% -8.92% -6.26%
Dividend per Share 2 1.93 2.05 2.17 2.3 2.44 2.594 2.765 2.948
Rate of return 3.43% 3.64% 4.29% 3.03% 2.64% 2.36% 2.51% 2.68%
EPS 2 2.77 2.685 5.55 2.45 3.91 4.412 5.1 5.786
Distribution rate 69.7% 76.4% 39.1% 93.9% 62.4% 58.8% 54.2% 51%
Net sales 1 11,743 13,764 12,147 11,880 12,947 13,954 15,306 16,830
EBITDA 1 3,627 4,029 4,463 4,664 5,280 6,218 7,375 8,587
EBIT 1 1,943 2,268 2,618 2,651 3,202 3,666 4,493 5,426
Net income 1 1,118 1,103 2,357 1,056 1,758 2,068 2,471 2,873
Net Debt 1 26,640 26,536 26,114 28,059 29,006 34,055 44,109 53,254
Reference price 2 56.32 56.25 50.60 75.82 92.43 110.11 110.11 110.11
Nbr of stocks (in thousands) 401,963 406,967 422,946 428,816 452,290 477,777 - -
Announcement Date 23/02/22 16/02/23 22/02/24 18/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.96x6.21x13.94x2.36% 52.61B
27.07x4.53x31.69x0.23% 226B
20.51x9.22x16.52x2.97% 176B
20.97x4.46x12.27x3.29% 165B
21.86x12.43x16.14x3.43% 109B
21.45x5.98x13.13x3.24% 108B
12.79x1.87x6.63x5.55% 103B
18.85x5.69x11.46x3.42% 99.33B
21.3x3.16x13.35x0.65% 92.96B
20.16x5.16x12.48x2.96% 70.9B
Average 20.99x 5.87x 14.76x 2.81% 120.28B
Weighted average by Cap. 21.45x 5.92x 16.58x 2.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Entergy Corporation

Historical PBR trend

Valuation ratios - PBR - Entergy Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Entergy Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Entergy Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Entergy Corporation
  1. Stock Market
  2. Stocks
  3. ETR Stock
  4. Valuation Entergy Corporation