Discounted Cash Flow
Entergy Corp. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | — | $-583.6m | $2.0b | — | $-3.26 |
| 2017 | — | $411.6m (170.5%) | $2.6b (27.2%) | — | $2.29 (170.2%) |
| 2018 | $11.0b | $848.7m (106.2%) | $2.4b (-9.5%) | 7.7% | $4.68 (104.4%) |
| 2019 | $10.9b (-1.2%) | $1.2b (46.3%) | $2.5b (6.5%) | 11.4% (48.0%) | $6.36 (35.9%) |
| 2020 | $10.1b (-7.0%) | $1.4b (11.9%) | $2.4b (-2.7%) | 13.7% (20.3%) | $6.94 (9.1%) |
| 2021 | $11.7b (16.1%) | $1.1b (-19.4%) | $2.1b (-12.7%) | 9.5% (-30.6%) | $5.57 (-19.7%) |
| 2022 | $13.8b (17.2%) | $1.1b (-1.4%) | $-2.5b (-216.3%) | 8.0% (-15.9%) | $5.40 (-3.1%) |
| 2023 | $12.1b (-11.7%) | $2.4b (113.6%) | $-146.3m (94.1%) | 19.4% (142.0%) | $11.14 (106.3%) |
| 2024 | $11.9b (-2.2%) | $1.1b (-55.2%) | $-349.8m (-139.1%) | 8.9% (-54.2%) | $2.47 (-77.8%) |
| 2025 | $12.9b (9.0%) | $1.8b (66.6%) | $-2.5b (-624.4%) | 13.6% (52.8%) | $3.98 (61.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.