Switch to:
Entergy Corp (NYSE:ETR)
Intrinsic Value: Projected FCF
$63.40 (As of Today)

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today, Entergy Corp's projected FCF intrinsic value is $63.40. The stock price of Entergy Corp is $75.66. Therefore, Entergy Corp's Price to Intrinsic Value: Projected FCF Ratio of today is 1.2.

ETR' s Price to Intrinsic Value: Projected FCF Range Over the Past 10 Years
Min: 0.42   Max: 1.56
Current: 1.19

0.42
1.56

During the past 13 years, the highest Price to Intrinsic Value: Projected FCF Ratio of Entergy Corp was 1.56. The lowest was 0.42. And the median was 1.07.

ETR's Price to Intrinsic Value: Projected FCF is ranked higher than
60% of the 286 Companies
in the Global Utilities - Diversified industry.

( Industry Median: 1.48 vs. ETR: 1.19 )

Definition

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of total equity.

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + 0.8*Total Equity(most recent))/Shares Outstanding

In the case of negative total equity, the following formula is used (see the Total Equity section for the reason):

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + Total Equity(most recent)/0.8)/Shares Outstanding


Here Entergy Corp's FCF(6 year avg) is calculate as

Entergy Corp Quarterly Data

201312201403201406201409201412201503201506201509201512201603
total_freecashflow 347141192699201-1895231-11-1,137
201106201109201112201203201206201209201212201303201306201309
total_freecashflow -252611-93-164-142243-686-233-105358
201006201009201012201103
total_freecashflow 1691,108105-464

Add all the Free Cash Flow together and divide 6 will get Entergy Corp's FCF(6 year avg) = $199.06.

Entergy Corp's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Equity(Mar16)*0.8)/Shares Outstanding
=(9.52035159596*199.061+9360.947*0.8)/178.976
=52.43

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

The growth multiple is capped between 8.35 and 17.74.

Total equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy medium after taking the above ideas into consideration. Learn more here.

Entergy Corp's Price to Intrinsic Value: Projected FCF Ratio for today is calculated as

Price to Intrinsic Value: Projected FCF=Share Price/Intrinsic Value: Projected FCF
=75.66/52.4309868868
=1.44

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Related Terms

Intrinsic Value: DCF (Earnings Based), Intrinsic Value: DCF (FCF Based), Free Cash Flow


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Entergy Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
Projected FCF 71.4876.6376.1275.6674.6877.5056.8559.6968.3463.40

Entergy Corp Quarterly Data

Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16
Projected FCF 59.6962.4558.4062.5268.3466.0062.1252.0763.400.00
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Premium Plus Membership

FEEDBACK