Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
ETR — frequently asked questions
Is Entergy Corporation overvalued?
In our latest published analysis dated 2026-10-02, ETR looks meaningfully overvalued. The price recorded at analysis is 101 USD versus our fair value of 77,6 USD; the high endpoint is presented separately as potential value of 94,1 USD. That implies roughly 23.1% downside to fair value at that date.
Our latest published report, analyzed 2026-10-02, gives ETR a fair value of 77,6 USD and a potential value of 94,1 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Entergy Corporation's archetype; it is a dated research output, not a live price.
Should I buy ETR now?
Our latest published rating for ETR, analyzed 2026-10-02, is Sell. Entergy Corporation looks meaningfully overvalued at the analysis-date price of 101 USD versus fair value of 77,6 USD; potential value is 94,1 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for ETR?
The dedicated bear-case section in our report analyzed 2026-10-02 documents Entergy Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is ETR's rating?
Our latest published rating for ETR, analyzed 2026-10-02, is Sell, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 77,6 USD, the potential value of 94,1 USD, and the price recorded at analysis (101 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâySell
Giá so với giá trị
Giá
$100.94
Giá trị hợp lý
$77.58
Giá trị tiềm năng
$94.10
Tính đến
2026-10-02
Vì sao luận điểm có thể đúng
Accelerated industrial electrification, LNG export facility buildouts, and cloud data center interconnections across the Gulf Coast expand utility sales beyond the consensus FY2027 forecast of $15,294,136,640.
Điều gì sẽ thay đổi quan điểm của chúng tôi
Refinancing yields across Entergy's debt portfolio rise above 7.50% or state utility commissions in Arkansas and Louisiana disallow cost recovery on grid transformation projects.
We rate Entergy Corporation as Sell, as the report-date share price of $100.94 stands 30.11% above our Fair value of $77.58, offering an implied return of -23.14% that fails to compensate investors for elevated debt burden and severe cash burn during its grid transformation buildout.4,5
Our Sell rating indicates that investors should trim or avoid Entergy shares at current levels. For an ordinary investor, this recommendation means the stock is priced ahead of its underlying business value, offering negative risk-adjusted expected return with elevated vulnerability to rising interest expense and capital execution headwinds.
The report was prepared when Entergy shares traded at $100.94 on October 2, 2026. Our valuation establishes a Fair value of $77.58 per share, representing an implied return of -23.14%. Even under our optimistic of $94.10, the stock remains 7.27% above the highest justified valuation, indicating that market expectations have outrun the economic reality of the utility's capital spending cycle.
The principal risk to Entergy's financial profile stems from persistent high capital expenditure driving sustained negative cash flows alongside heavy debt refinancing obligations. The company deployed $7,684,922,000 in FY2025 capital spending against operating cash flow of $5,150,651,000, creating negative free cash flow of -$2,534,271,000. If interest rates remain elevated at a 5.26% risk-free benchmark, refinancing costs across Entergy's $34,627,321,856 total debt portfolio will escalate annual interest expense, compress profit margins, and force dilutive equity offerings that directly erode per-share equity value.2,4,5,6
The primary reason Entergy's business can create equity value is that its state-regulated monopoly franchises in Arkansas, Louisiana, Mississippi, and Texas allow prudently incurred investments to expand its regulated rate base. Its Utility segment generates 99.55% of revenue ($12,887,921,000 in FY2025) and delivers a strong 24.73% operating margin. Expanding industrial demand from petrochemical facilities and data centers along the Gulf Coast is projected to lift revenue to $15,294,136,640 and diluted earnings per share to $5.10 by FY2027. If regulators grant prompt rate-base inclusion and capital spending normalizes toward depreciation, cash generation would rebound toward our Potential value of $94.10, although this outcome remains well below the October 2, 2026 share price of $100.94.1,4,6,7
Efficient Scale in Electric Grid Infrastructure
Entergy controls an extensive, integrated electric transmission and distribution infrastructure across Arkansas, Louisiana, Mississippi, and Texas, generating $12,887,921,000 in utility revenue (99.55% of consolidated revenue),. Replicating this high-voltage transmission grid and localized distribution network would require tens of billions of dollars in prohibitive upfront capital ($7,684,922,000 deployed in FY2025 capex alone), rendering competitive parallel infrastructure economically unviable.6,7
Regulated Franchise Monopolies and Service Licenses
Retail electric operations are legally protected by state regulatory commissions (APSC, LPSC, MPSC, PUCT) granting exclusive territorial franchises that prohibit retail competition from peer utilities such as AEP, DUK, SO, or XEL. This regulatory framework protects Entergy's 24.73% operating margin ($3,202,278,000 operating income on $12,946,686,000 revenue in FY2025,) from merchant pricing pressures.6
Cycle upside
An upcycle in the regulated utility industry is characterized by surging power demand driven by data center interconnects, petrochemical electrification, and manufacturing reshoring. Regulators support rapid capital deployment with forward-looking formula rate plans and construction work in progress riders, enabling timely earnings recognition on expanding rate bases while wholesale market stability keeps customer rate impacts manageable.
Khuyến nghị của hãng
We rate Entergy Corporation as Sell because the share price of $100.94 trades at an unsustainable 30.11% premium to our Fair value of $77.58, exposing investors to -23.14% implied return while capital spending outlays generate persistent negative free cash flow.4,5
Tổng quan công ty
Entergy operates primarily through a single reportable segment, Utility. The Utility segment includes five retail electric utility subsidiaries: Entergy Arkansas, Entergy Louisiana, Entergy Mississippi, Entergy New Orleans, and Entergy Texas. These companies generate, transmit, distribute, and sell electric power to retail and wholesale customers in Arkansas, Louisiana, Mississippi, and Texas. (f)In December 2013, Entergy integrated its transmission system into the MISO RTO. Entergy offers or self-schedules its generation into the MISO energy market on a day-ahead and real-time basis and bids for power in the MISO energy market to serve the demand of its customers.
Entergy then operates its
§2 Kịch bản tiêu cựcEN
A severe stress scenario combines macroeconomic headwinds and regulatory frictions: persistent elevated interest rates expand pre-tax debt servicing costs across Entergy's $34,627,321,856 total debt burden, while state utility commissions in Louisiana, Arkansas, Mississippi, or Texas disallow capital recovery on portions of the $7,684,922,000 transformation build. This combination compresses net margins below the observed 13.70% baseline ($1,773,328,000 net income on $12,946,686,000 revenue in FY2025,). Unbudgeted storm restoration outlays along the Gulf Coast further exacerbate negative free cash flow (-$2,534,271,000 in FY2025), forcing dilutive equity issuances that suppress EPS toward the lower consensus estimate of $5.00 in FY2027 and driving equity valuation toward the conservative lower boundary of $62.74.
Severe regulatory prudence disallowances on capital projects
Prolonged high interest rate environment increasing debt expense
Disruptive storm restoration spending without prompt rate relief
The Bear scenario reflects the downside risk that capital deployment encounters regulatory disallowances, protracted rate-case lag, or reductions in authorized returns on equity. Simultaneously, persistent high interest rates elevate debt servicing costs across the substantial debt portfolio, while severe coastal weather necessitates emergency repair spending that widens the free cash flow deficit. In this environment, equity dilution accelerates to protect credit metrics, suppressing per-share earnings growth. Investors would recognize this outcome if formula rate filings face severe commission pushback or if emergency storm financing strains holding company liquidity.
Các cách luận điểm này có thể đổ vỡ
Cost of capital surge driven by persistent higher interest rates and refinancing spread widening across $34.63B debt portfolio.
Entergy carries $34,627,321,856 in total debt with a risk-free rate of 5.26%. A 200 bps increase in cost of capital pushes Ke to 8.91% from 6.91%, sharply depressing equity valuation models across DDM (-31.5%), discounted earnings (-31.0%), and multi-stage moat fade (-31.9%).2,4
FV impact
-20.4%
Cost of capital 2 points higher
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Capital expenditure inflation exceeds regulatory rate-base absorption capacity, leading to commission disallowances, widening negative free cash flow beyond -$2,534,271,000, and balance-sheet leverage stress.
Hiện tại:3.13x (capex of $7,684,922,000 vs depreciation of $2,305,568,000)
§3 Lợi thế cạnh tranhEN
Narrow
Entergy Corporation derives a narrow economic moat primarily from efficient scale in regional electric transmission and distribution assets alongside state-granted monopoly utility franchises across Arkansas, Louisiana, Mississippi, and Texas. The company's regulated Utility segment accounts for 99.55% of consolidated revenues ($12,887,921,000 out of $12,946,686,000 in FY2025,), insulating operational earnings from retail peer competition. Regional peers including American Electric Power (AEP, operating margin 23.25%), Duke Energy (DUK, operating margin 27.50%), and Southern Company (SO, operating margin 29.61%) operate in geographically distinct service territories, precluding direct consumer switching.
The structural advantage of efficient scale prevents competitor entry because duplicating Entergy's physical poles, wires, substations, and generation fleet would require massive duplicate capital deployment that regulatory compacts disallow and financial markets would not fund. Entergy's ongoing transformation build program deployed $7,684,922,000 of capital expenditure in FY2025 (3.13x D&A), expanding its regulated asset base to support industrial electrification and storm resilience along the Gulf Coast. However, because rate regulators cap authorized returns on equity near the company's cost of capital, latest ROIC (5.47%) tracks slightly below WACC (6.20%), confirming that Entergy earns regulated utility returns rather than wide, excess economic profits.
Lợi nhuận kinh tế
Entergy's trailing ROIC of 5.47% tracks slightly below its computed WACC of 6.20% due to heavy unrecovered capital outlays during the peak of its transformation build program ($7,684,922,000 capex deployed in FY2025). In regulated electric utilities, economic profit is bounded by state utility commission authorized returns on equity (baseline ROE of 10.25%) rather than unconstrained monopoly pricing, supporting a narrow rather than wide moat classification.2,6
6.5/ 10
Narrow
Sources of advantage
01Efficient Scale in Electric Grid Infrastructure — Entergy controls an extensive, integrated electric transmission and distribution infrastructure across Arkansas, Louisiana, Mississippi, and Texas, generating $12,887,921,000 in utility revenue (99.55% of consolidated revenue),. Replicating this high-voltage transmission grid and localized distribution network would require tens of billions of dollars in prohibitive upfront capital ($7,684,922,000 deployed in FY2025 capex alone), rendering competitive parallel infrastructure economically unviable.Wide
02Regulated Franchise Monopolies and Service Licenses — Retail electric operations are legally protected by state regulatory commissions (APSC, LPSC, MPSC, PUCT) granting exclusive territorial franchises that prohibit retail competition from peer utilities such as AEP, DUK, SO, or XEL. This regulatory framework protects Entergy's 24.73% ($3,202,278,000 on $12,946,686,000 in FY2025,) from merchant pricing pressures.
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Regulatory prudence disallowances, rate-case lag, or downward adjustments in authorized return on equity on the $7,684,922,000 annual capital expenditure program.
The highlighted cell is Fair value when every assumption sits at its base level ($77.58). Each row and column shows what Fair value becomes when one assumption moves.
Orderly debt refinancing and steady retail electricity volume demand
Under the Base scenario, assigned a probability of 65.0%, the shares reach a target of $77.58, implying a return of -23.1% relative to $100.94. This path assumes that Entergy successfully executes its capital transformation program with state regulatory commissions approving rate base inclusion under formula rate plans. Operating margins remain stable, insulated from peer retail competition across Arkansas, Louisiana, Mississippi, and Texas. Revenue and earnings per share compound through FY2026 and FY2027 supported by ongoing Gulf Coast industrial electrification. This scenario would be disconfirmed if regulatory lag widens or if industrial interconnection demand stalls before FY2027.
Upgrade the rating; Re-examine capital recovery rider execution and industrial load interconnection pace before adjusting risk exposure.
Kích hoạt: Diluted earnings per share exceeding the upper consensus band for FY2026 alongside faster than scheduled rate-base inclusion and positive industrial load additions across the Gulf Coast
A significant earnings beat accompanied by accelerated commission approvals would improve forward cash generation, though $100.94 would still trade well above $77.58.
Kích hoạt: Operating results meeting consensus projections for FY2026 revenue and earnings per share with capital deployment tracking authorized formula rate plans
Meeting expectations confirms steady rate base expansion but leaves the shares fundamentally overvalued relative to $77.58.
Hụt
Maintain Sell; Accelerate portfolio trimming and reassess authorized return on equity assumptions across operating subsidiaries.
Kích hoạt: Diluted earnings per share falling below consensus expectations for FY2026 driven by regulatory prudence disallowances, higher storm restoration expenses, or industrial volume softness
An earnings miss driven by regulatory pushback or unrecovered capital costs would widen the gap between market valuation and underlying cash generation.
Chất lượng lợi nhuận
Earnings quality reflects regulated accrual utility accounting where operating income is anchored by state-authorized rate base returns. Trailing operating cash flow reliably covers net income, but high capital expenditure for grid transformation creates a substantial cash deficit before financing. Receivables and regulatory assets reflect formula rate plan adjustments and fuel cost recovery mechanisms rather than commercial revenue recognition risk.
Hiện tạiSubstantially elevated relative to baseline depreciation during active grid modernization across FY2025 and FY2026.
Vì sao quan trọng
Measures whether the capital build pace remains sustainable and absorbable by state regulatory commissions without triggering prudence disallowances or excessive balance sheet leverage.
Cash flow generation demonstrates strong regulated operational strength offset by peak reinvestment intensity. Operating cash flow reached $5,150,651,000 in FY2025, comfortably exceeding reported net income of $1,773,328,000 and reflecting healthy operational cash conversion. However, transformation capex of $7,684,922,000 created negative free cash flow of -$2,534,271,000. Normalizing maintenance capital expenditure at 35.00% of capex ($2,689,722,700), closely aligned with trailing depreciation of $2,305,568,000, yields normalized owner earnings of $1,389,173,300 ($2.91 per share), demonstrating that true distributable cash flow remains positive when separating baseline maintenance from growth buildout outlays.
The 73 basis point deficit of ROIC relative to WACC reflects peak transformation capital deployment ($7,684,922,000 in FY2025) expanding invested capital before assets enter commercial service. Under regulated formula rate plans, completed infrastructure is folded into the rate base to earn state-authorized returns on equity (10.25% baseline), allowing ROIC to converge toward WACC as capital expenditure moderates toward depreciation over the five-year forecast horizon.
Entergy's trailing ROIC of 5.47% trails its computed WACC of 6.20% by 73 basis points.
Accelerated transformation buildout creates substantial near-term cash burn before rate base inclusion.
Capex surged from $4,440,652,000 in FY2023 to $4,838,339,000 in FY2024 and $7,684,922,000 in FY2025, exceeding operating cash flow ($5,150,651,000) and driving free cash flow to -$2,534,271,000.
Doanh thu mới nhất12,9 T US$CAGR doanh thu +2,0%
Biên hoạt động24,7%10 kỳ tài chính
Dòng tiền tự do mới nhất-2,5 T US$FY2025
Nợ ròng26,5 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.30 thg 6, 2026
StockMarketAgent.AI
Doanh thu3,5 T US$Giá vốn doanh thu−2,5 T US$Lợi nhuận gộp1 T US$Chi phí hoạt động−214,8 Tr US$Lợi nhuận hoạt động834,7 Tr US$Các khoản ngoài hoạt động và thuế−346,9 Tr US$Lợi nhuận ròng487,8 Tr US$
Dữ liệu lịch sử tài chính
Doanh thu
3.523.638.000 US$
Giá vốn doanh thu
2.474.139.000 US$
Lợi nhuận gộp
1.049.499.000 US$
Chi phí hoạt động
214.770.000 US$
Lợi nhuận hoạt động
834.729.000 US$
Các khoản ngoài hoạt động và thuế
-346.909.000 US$
Lợi nhuận ròng
487.820.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản71,9 T US$Tiền mặt1,9 T US$Tài sản ngắn hạn5,8 T US$Tổng nợ phải trả54,6 T US$Nợ ngắn hạn7,8 T US$Vốn chủ sở hữu17 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
71.890.730.000 US$
Tiền mặt
1.928.916.000 US$
Tài sản ngắn hạn
5.806.851.000 US$
Tổng nợ phải trả
54.622.153.000 US$
Nợ ngắn hạn
7.822.968.000 US$
Vốn chủ sở hữu
17.014.167.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng1,8 T US$Khấu hao và phân bổ+2,3 T US$Điều chỉnh hoạt động khác+1,1 T US$Dòng tiền hoạt động5,2 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ859,7 Tr US$Dòng tiền hoạt động+5,2 T US$Dòng tiền đầu tư−7,1 T US$Dòng tiền tài chính+3 T US$Tiền cuối kỳ1,9 T US$
5,2 T US$ − 7,7 T US$Dòng tiền tự do -2,5 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
1.773.328.000 US$
Dòng tiền vào từ hoạt động
5.150.651.000 US$
Khấu hao và phân bổ
2.305.568.000 US$
Điều chỉnh hoạt động khác
1.071.755.000 US$
Dòng tiền hoạt động
5.150.651.000 US$
Tiền sẵn có
9.038.370.000 US$
Tiền đầu kỳ
859.703.000 US$
Dòng tiền vào từ tài chính
3.028.016.000 US$
Dòng tiền ra từ đầu tư
7.109.454.000 US$
Tiền cuối kỳ
1.928.916.000 US$
Dòng tiền đầu tư
-7.109.454.000 US$
Dòng tiền tài chính
3.028.016.000 US$
Doanh thu theo phân khúc hoạt độngTỷ trọng trong tổng doanh thu của 2025-12-31.
12,9 T US$Tổng doanh thu
Doanh thu theo phân khúc hoạt độngTỷ trọng
Utility12,9 T US$99,5%+9,2% so với cùng kỳ
Corporate And Other58,9 Tr US$0,5%−20,4% so với cùng kỳ
Nguồn: SEC EDGAR · Nộp ngày 2026-02-19 · SEC EDGAR
Dữ liệu cơ cấu doanh thu: Doanh thu theo phân khúc hoạt động
Doanh thu theo phân khúc hoạt động
Doanh thu
Tỷ trọng
so với cùng kỳ
Utility
12,9 T US$
99,5%
9,2%
Corporate And Other
58,9 Tr US$
0,5%
-20,4%
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-02.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
10,8 T US$
1,4 T US$
-583,6 Tr US$
3 T US$
-1 T US$
4 T US$
2,1 T US$
38,7 Tr US$
0 US$
611,8 Tr US$
—
-3,9 T US$
688,2 Tr US$
—
1,2 T US$
2,2 T US$
14,8 T US$
-7,5%
—
—
—
2017-12-31
11,1 T US$
3,7 T US$
411,6 Tr US$
2,6 T US$
-1,4 T US$
4 T US$
2,1 T US$
37,4 Tr US$
0 US$
628,9 Tr US$
—
-3,8 T US$
811 Tr US$
1,2 T US$
781,3 Tr US$
1,5 T US$
15,1 T US$
12,3%
—
3,3%
—
2018-12-31
11 T US$
2,6 T US$
848,7 Tr US$
2,4 T US$
-1,9 T US$
4,3 T US$
2 T US$
38,5 Tr US$
—
647,7 Tr US$
—
-4,1 T US$
1,4 T US$
781,3 Tr US$
481 Tr US$
905,3 Tr US$
16,2 T US$
4,3%
—
7,8%
—
2019-12-31
10,9 T US$
4 T US$
1,2 T US$
2,8 T US$
-1,8 T US$
4,6 T US$
2,2 T US$
433,7 Tr US$
—
711,6 Tr US$
—
-4,5 T US$
1,6 T US$
481 Tr US$
425,7 Tr US$
817,2 Tr US$
17,9 T US$
12,8%
—
4,6%
—
2020-12-31
10,1 T US$
4,3 T US$
1,4 T US$
2,7 T US$
2,4 T US$
247,1 Tr US$
2,3 T US$
-214,4 Tr US$
—
748,3 Tr US$
—
-4,8 T US$
3,4 T US$
425,7 Tr US$
1,8 T US$
3,4 T US$
22,4 T US$
17,5%
—
3,5%
—
2021-12-31
11,7 T US$
4,4 T US$
1,1 T US$
2,3 T US$
2,1 T US$
168,3 Tr US$
2 T US$
-719,3 Tr US$
0 US$
775,1 Tr US$
—
-6,2 T US$
2,6 T US$
1,8 T US$
442,6 Tr US$
713,5 Tr US$
25,9 T US$
15,7%
—
4,1%
—
2022-12-31
13,8 T US$
4,2 T US$
1,1 T US$
2,6 T US$
-2,5 T US$
5,1 T US$
2 T US$
45,4 Tr US$
—
841,7 Tr US$
-349,6 Tr US$
-5,7 T US$
2,9 T US$
442,6 Tr US$
224,2 Tr US$
333 Tr US$
25,9 T US$
14,9%
—
6,7%
—
2023-12-31
12,1 T US$
4,9 T US$
2,4 T US$
4,3 T US$
-146,3 Tr US$
4,4 T US$
2,1 T US$
40,2 Tr US$
—
918,2 Tr US$
-551,9 Tr US$
-4,6 T US$
243 Tr US$
224,2 Tr US$
132,5 Tr US$
202 Tr US$
25,1 T US$
21,6%
—
6,0%
—
2024-12-31
11,9 T US$
5 T US$
1,1 T US$
4,5 T US$
-349,8 Tr US$
4,8 T US$
2,2 T US$
—
—
981,7 Tr US$
2,6 T US$
-5,8 T US$
2,1 T US$
132,5 Tr US$
859,7 Tr US$
859,7 Tr US$
28 T US$
22,3%
—
6,3%
—
2025-12-31
12,9 T US$
6,1 T US$
1,8 T US$
5,2 T US$
-2,5 T US$
7,7 T US$
2,3 T US$
—
—
1,1 T US$
2 T US$
-7,1 T US$
3 T US$
859,7 Tr US$
1,9 T US$
3,8 T US$
30,3 T US$
24,7%
—
5,7%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
Entergy CorporationETR
Giá / giá trị hợp lý
Giá trị hợp lý77,58 US$Report-date price100,94 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư48 / 100
American Electric Power Company Inc.AEP
Giá / giá trị hợp lý
Giá trị hợp lý128,93 US$Report-date price118,35 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư54 / 100
Duke Energy CorporationDUK
Giá / giá trị hợp lý
Giá trị hợp lý124,95 US$Report-date price113,35 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư53 / 100
Entergy CorporationETR
Giá / giá trị hợp lý
Giá trị hợp lý77,58 US$Report-date price100,94 US$
Entergy Corporation (ETR) trades at 19.6x forward earnings against a peer median of 16.5x. Its EV/EBITDA of 14.1x compares with a peer median of 12.7x. The comparison uses 4 peers: American Electric Power Company Inc., Duke Energy Corporation, Xcel Energy Inc. and The Southern Company, as of 2026-10-02.
§10 Ngành và chu kỳEN
Pha chu kỳ
Expansion
Entergy scaled capex from $4,440,652,000 in FY2023 to $4,838,339,000 in FY2024 and $7,684,922,000 in FY2025, representing a capex-to-depreciation ratio of 3.13x (capex $7,684,922,000 vs D&A $2,305,568,000) that aligns with the broader electric utility benchmark capex-to-depreciation ratio of 3.15x and capex-to-revenue ratio of 33.6%. This high reinvestment pace outstrips operating cash flow of $5,150,651,000, generating -$2,534,271,000 in free cash flow.5,6
Chu kỳ tăng giá
An upcycle in the regulated utility industry is characterized by surging power demand driven by data center interconnects, petrochemical electrification, and manufacturing reshoring. Regulators support rapid capital deployment with forward-looking formula rate plans and construction work in progress riders, enabling timely earnings recognition on expanding rate bases while wholesale market stability keeps customer rate impacts manageable.
Chu kỳ giảm giá
A downturn in the utility cycle manifests when public utility commissions impose strict prudence disallowances on capital expenditure or reduce authorized return on equity baselines during periods of high interest rates. Prolonged high borrowing costs increase interest expense across holding company debt structures, while retail electricity customer pushback over rising utility bills limits formula rate plan approvals and slows rate-base growth.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Gulf Coast Industrial Electrification and Heavy Manufacturing Expansion
positive
Rapid expansion of liquefied natural gas export infrastructure, petrochemical plant electrification, and data center facilities along the Gulf South corridor is driving commercial and industrial electricity demand, underpinning consensus expectations for utility revenue to reach $15,294,136,640 by FY2027.
Transmission Grid Resilience and Climate Hardening Mandates
positive
Định vị
Entergy is positioned as a pure-play regulated transmission and distribution utility operating in the energy-intensive Gulf Coast industrial corridor. Its exclusive franchises protect its 24.73% operating margin, placing it competitively against peers such as American Electric Power (23.25%) and Xcel Energy (22.70%), though its elevated debt burden and severe hurricane exposure create higher operational and capital risk.3,6
§11 Quản lý vị thếEN
Quy mô vị thế
Under a Sell rating with the share price of $100.94 trading at a 30.11% premium to the house Fair value of $77.58, no capital allocation or position weight is warranted. Capital should be preserved and reallocated to opportunities offering an adequate margin of safety.4
Rủi ro
Risk management for Entergy focuses on capital preservation given that the market price of $100.94 sits well above intrinsic value ($77.58). Entergy's elevated debt burden of $34,627,321,856 creates substantial interest rate sensitivity in a 5.26% risk-free rate environment. Furthermore, extreme geographic concentration along the Gulf Coast (99.55% utility revenue) exposes the company to seasonal hurricane restoration calls that would widen negative free cash flow (-$2,534,271,000 in FY2025). Portfolio risk should be managed by divesting holdings and avoiding new capital commitments until market price aligns with fundamental valuation.
Đợt vào lệnh
Mức
Hành động
Lý do
$77.58 or below
Evaluate initial re-entry watchlist condition only; no purchase execution
Fair value midpoint of $77.58 where intrinsic valuation reaches balance, though an additional margin of safety is required before capital deployment.
Consider re-initiating long position on confirmed regulatory stability
Đợt thoát lệnh
Mức
Hành động
$100.94 (October 2, 2026 share price)
Liquidate 50-70% of existing holding to harvest premium above Fair value
$105.00 - $110.00
Complete full exit of remaining position into secondary market strength
Trading at a 30.11% premium to Fair value of $77.58 with an implied return of -23.14%, Entergy offers negative risk-adjusted upside. Capital expenditure intensity ($7,684,922,000 in FY2025) and negative free cash flow (-$2,534,271,000) create severe balance-sheet leverage that limits capital appreciation.4,5,6
Dividend / Income Investor
Avoid
Although Entergy pays a steady dividend with a 64.45% payout ratio, dividend funding is entirely reliant on external debt and equity financing because FY2025 free cash flow was -$2,534,271,000. With risk-free Treasury yields at 5.26%, the dividend yield does not compensate for capital downside risk.2,5
Defensive / Regulated Utility Investor
Avoid
Entergy's regulated monopoly status protects its 24.73% operating margin, but holding $34,627,321,856 in debt along the hurricane-prone Gulf Coast creates asymmetric operational and financial risk relative to peers trading at more attractive multiples.4,6
§14 Khuyến nghị cuối cùngEN
Hành động
Bán
We recommend selling or reducing positions in Entergy Corporation at the report-date price of $100.94. The stock trades at an implied return of -23.14% relative to our Fair value of $77.58, and sits 7.27% above our optimistic Potential value of $94.10. Market pricing of 19.57x forward earnings reflects an unwarranted premium over the regulated peer median of 16.46x (AEP 17.44x, DUK 15.91x, SO 17.01x, XEL 15.73x), leaving no margin of safety for capital execution risks.4
Entergy's aggressive grid transformation build deployed $7,684,922,000 in FY2025 capital expenditures, producing deep negative free cash flow of -$2,534,271,000 and expanding total debt to $34,627,321,856. In an interest rate environment with the 10-year Treasury yield at 5.26%, the combination of debt refinancing costs, potential regulatory lag in rate-base inclusion, and ongoing equity dilution makes current trading multiples untenable. Investors should reallocate capital toward utility peers offering more favorable valuations, positive free cash flow coverage, and lower debt burdens.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Valuation multiple de-rating from 19.57x forward P/E to below peer median as transformation build execution lags and regulatory commission pushback mounts.
Entergy currently trades at a forward P/E of 19.57x, a substantial premium over the peer median of 16.46x (AEP 17.44x, DUK 15.91x, SO 17.01x, XEL 15.73x). A 20% reduction in the terminal multiple to 13.2x reflects regulatory prudence disallowances and adverse ROE determinations.3,4
FV impact
-7.8%
Terminal multiple 20% lower
Trigger
Within 24 months
Industrial load growth slowdown and severe weather volume disruption along the Gulf Coast.
Consensus expects FY2026 revenue of $13,966,734,360 (7.88% growth) and FY2027 revenue of $15,294,136,640 (9.50% growth). A 10 pp reduction in 5-year revenue and EPS growth lowers forward earnings fair value by 8.8% under delayed customer interconnections and industrial load deferrals.1
FV impact
-3.4%
Revenue and EPS growth 10 points lower for five years
Severe regulatory disallowance, lag in formula rate adjustments, or adverse rate-case design cuts operating profitability below peer norms, destroying authorized equity compounding.
Refinancing spreads widen across Entergy's $34,627,321,856 total debt portfolio, increasing interest expense by over $150M-$250M annually and compressing net margins below 13.70%.
Extensive utilization of formula rate plans, forward-looking test years, pre-approval of major grid hardening projects, and collaborative regulatory proceedings focused on industrial reliability.
Catastrophic Gulf Coast tropical storms and hurricanes causing extensive transmission destruction and unbudgeted emergency repair spending that widens negative free cash flow (-$2,534,271,000 in FY2025).
high
Seasonal / 12-36 months
Transmission hardening investments under the transformation buildout, storm escrow reserves, and state legislative securitization frameworks to finance post-storm restoration via customer bill riders.
Elevated debt refinancing costs across Entergy's $34,627,321,856 debt portfolio in a persistent 5.26% risk-free rate environment.
medium
12-24 months
Staggered maturity schedules across regulated operating subsidiaries, commission-approved capital structures, and pass-through of cost of debt via regular rate updates.
Under the Bull scenario, assigned a probability of 15.0%, the shares reach $94.10, representing Potential value $94.10 and generating a return of -6.8% from $100.94. This path requires industrial electricity demand along the Gulf Coast to outpace expectations, driven by large-scale data center interconnections and petrochemical facility electrification. Supportive state utility commissions grant prompt capital recovery riders on transformation spending, lifting operating margins toward top peer levels. Free cash flow generation turns positive faster as the transformation build normalizes toward ongoing depreciation. Disconfirmation would occur if large industrial customers defer capital commitments or if regulators reduce allowed return on equity.
Hiện tạiDemonstrating stability consistent with peer regulated electric utility averages across recent reporting periods.
Vì sao quan trọng
Indicates whether state formula rate plans and fuel adjustment riders are adequately shielding operating profit from inflationary pressures and maintenance costs.
Entergy's capital allocation is dominated by its transformation buildout, with $7,684,922,000 deployed in FY2025 capital expenditures (scaling from $4,440,652,000 in FY2023 and $4,838,339,000 in FY2024). This investment absorbs 59.36% of consolidated revenue and outstrips operating cash flow of $5,150,651,000, resulting in -$2,534,271,000 of free cash flow. The funding deficit is bridged through debt issuance, lifting total debt to $34,627,321,856, and common equity issuances that expanded diluted shares outstanding to 450,151,884. Entergy maintains its mature utility identity by distributing $2.56 per share in annualized dividends (64.45% payout ratio), balancing capital returns to shareholders with extensive rate base expansion.
Entergy requires sustained external capital market access, increasing total debt to $34,627,321,856 and heightening vulnerability to high debt financing costs.
Utility operations generated $12,887,921,000 in FY2025 revenue (99.55% of consolidated $12,946,686,000,), supporting $3,202,278,000 in operating income (24.73% margin).
Approved utility investments predictably convert capital deployment into per-share earnings growth under formula rate plan mechanisms.
Xcel Energy Inc.XEL
Giá / giá trị hợp lý
Giá trị hợp lý85,03 US$Report-date price79,73 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư52 / 100
The Southern CompanySO
Giá / giá trị hợp lý
Giá trị hợp lý74,53 US$Report-date price82,88 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư52 / 100
Biên
ETR
Entergy Corporation
$48.2B
19.6x
3.6x
14.1x
10.2%
—
AEP
American Electric Power Company Inc.
$65.1B
17.4x
2.9x
13.2x
10.1%
23.3%
DUK
Duke Energy Corporation
$89.0B
15.9x
2.7x
11.0x
9.9%
27.5%
XEL
Xcel Energy Inc.
$44.6B
15.7x
3.1x
13.7x
9.9%
22.7%
SO
The Southern Company
$96.3B
17.0x
3.2x
12.1x
11.5%
29.6%
Increasing frequency and intensity of Atlantic tropical weather systems require sustained grid resilience and transmission hardening investments, driving multi-year capital deployment ($7,684,922,000 in FY2025) into regulated asset bases under state-approved resilience riders.
Higher-for-Longer Interest Rate Regime and Refinancing Drag
negative
High benchmark interest rates (5.26% 10-year Treasury risk-free rate) increase the cost of debt financing and refinancing across capital-intensive electric utilities carrying substantial leverage, raising annual carrying costs across Entergy's $34,627,321,856 debt structure.
Confirm thesis impairment regarding regulatory franchise margin protection and reduce fundamental earnings projections.
