On 12 Nov 2026 our base value for Entergy is $60.45 a share, 46.0% below its $111.95 close; 0 of 1 valuation methods put it above the price.
| Method | Value | vs price | Basis |
|---|---|---|---|
| Discounted cash flow | — | — | the free cash flow base is -7.22% of market cap (floor 1%) — the terminal value carries the answer, not the cash flows |
| Exit multiple (P/E) | $60.45 | -46.0% | earnings per share $4.40 valued at 14.64× (the stock's own median P/E) in 5 years, discounted back |
| Sum of the parts | — | — | no sum of the parts: this run holds no segment disclosure for the name |
| Price to sales | — | — | not reached: the cash-flow or earnings methods produced an anchor, so this fallback was not run |
| Tangible book | — | — | used only for lenders, where book value is the business |
| Price to FFO (REITs) | — | — | used only for REITs |
Each working is rebuilt by code from the valuation's own figures and checked against the published value.
Earnings per share grow on the same fading path as the DCF:
| Year | Growth | Earnings per share |
|---|---|---|
| Now | — | $4.40 |
| Year 1 | 10.25% | $4.85 |
| Year 2 | 7.71% | $5.23 |
| Year 3 | 6.06% | $5.54 |
| Year 4 | 4.99% | $5.82 |
| Year 5 | 4.29% | $6.07 |
| Earnings per share in year 5 | $6.07 |
| Exit P/E (the stock's own median P/E) | 14.64× |
| Value in 5 years = earnings × P/E | $88.87 |
| Discounted at 8.01% over 5 years: ÷ 1.4700 | $60.45 |
The base value is the average of the methods kept in it:
| Method | Value |
|---|---|
| Exit multiple (P/E) | $60.45 |
One method is kept, so the base value is its value: $60.45
Base value $60.45 a share
One-year price simulation: a 10% chance the price is below $96.55 and a 10% chance it is above $147.84 in a year; a 65% chance it is higher than today's $111.95, from 16.54% volatility. The simulation assumes the price drifts up at our discount rate of 8.01% a year.
| Week | Price | Base value |
|---|---|---|
| 2 Oct 2026 | $100.91 | $52.08 |
| 9 Oct 2026 | $102.80 | $52.46 |
| 16 Oct 2026 | $105.11 | $53.44 |
| 23 Oct 2026 | $107.34 | $53.72 |
| 30 Oct 2026 | $110.11 | $54.03 |
| 6 Nov 2026 | $110.55 | $61.26 |
| 12 Nov 2026 | $111.95 | $60.45 |
Data as of 12 Nov 2026; financials to 30 Sep 2026. Sources: company filings via EODHD, SEC EDGAR, US Treasury. How these values are computed. Not investment advice.
Run a full Desk Run on ETR · Entergy company page · Call and put prices