Entergy Corp Valuation – June 2018 $ETR

Company Profile (excerpt from Reuters): Entergy Corporation, incorporated on August 19, 1992, is a holding company. The Company is an integrated energy company engaged in electric power production and retail electric distribution operations. The Company operates through two segments: Utility and Entergy Wholesale Commodities. As of December 31, 2016, the Company owned and operated power plants with over 30,000 megawatts of aggregate electric generating capacity, including approximately 10,000 megawatts of nuclear-fueled capacity.

ETR Chart

ETR data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of ETR – June 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $14,503,866,886 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.70 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -76.45% Fail
6. Moderate PEmg Ratio PEmg < 20 38.04 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.82 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.70 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -9.89 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Fail


Stage 2: Determination of Intrinsic Value

EPSmg $2.11
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $30.58
MG Value based on 0% Growth $17.92
Market Implied Growth Rate 14.77%
Current Price $80.21
% of Intrinsic Value N/A

Entergy Corporation does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the high PEmg ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings stability or growth over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $5.21 in 2014 to an estimated $2.11 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 14.77% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Entergy Corporation revealed the company was trading above its Graham Number of $76.08. The company pays a dividend of $3.5 per share, for a yield of 4.4%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 38.04, which was above the industry average of 22.69. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-196.5.

Entergy Corporation scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$196.50
Graham Number $76.08
PEmg 38.04
Current Ratio 0.70
PB Ratio 1.82
Current Dividend $3.50
Dividend Yield 4.36%
Number of Consecutive Years of Dividend Growth 3

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Total Current Assets $3,655,734,000
Total Current Liabilities $5,232,672,000
Long-Term Debt $15,591,628,000
Total Assets $47,281,525,000
Intangible Assets $377,172,000
Total Liabilities $39,306,582,000
Shares Outstanding (Diluted Average) 181,432,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $5.81
Dec2017 $2.28
Dec2016 -$3.26
Dec2015 -$0.99
Dec2014 $5.22
Dec2013 $3.99
Dec2012 $4.76
Dec2011 $7.55
Dec2010 $6.66
Dec2009 $6.30
Dec2008 $6.20
Dec2007 $5.60
Dec2006 $5.36
Dec2005 $4.19
Dec2004 $3.93
Dec2003 $4.01
Dec2002 $2.64
Dec2001 $3.23
Dec2000 $2.97
Dec1999 $2.25
Dec1998 $3.00

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.11
Dec2017 $0.65
Dec2016 $0.54
Dec2015 $3.00
Dec2014 $5.21
Dec2013 $5.42
Dec2012 $6.19
Dec2011 $6.75
Dec2010 $6.24
Dec2009 $5.87
Dec2008 $5.45
Dec2007 $4.93
Dec2006 $4.40
Dec2005 $3.81
Dec2004 $3.54
Dec2003 $3.23
Dec2002 $2.84

Recommended Reading:

Other ModernGraham posts about the company

Entergy Corp Valuation – April 2017 $ETR
Entergy Corp Valuation – January 2016 Update $ETR
5 Speculative and Overvalued Companies to Avoid – December 2014
32 Companies in the Spotlight This Week – 12/6/14
Entergy Corporation Annual Valuation – 2014 $ETR

Other ModernGraham posts about related companies

NiSource Inc Valuation – June 2018 $NI
American Electric Power Co Valuation – June 2018 $AEP
American Water Works Co Inc Valuation – June 2018 $AWK
Alliant Energy Corp Valuation – June 2018 $LNT
Consolidated Edison Inc Valuation – June 2018 $ED
Duke Energy Corp Valuation – May 2018 $DUK
Sempra Energy Valuation – May 2018 $SRE
Ameren Corp Valuation – May 2018 $AEE
NextEra Energy Inc Valuation – May 2018 $NEE
PG&E Corp Valuation – April 2018 $PCG


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.