DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Entergy Louisiana, LLC COLLATERAL TR MT (ELC)

Utilities | Regulated Electric

Today's Price

$18.15

Today's Fair Value

$19.92 +9.75%

Margin of Safety

+8.89%

Projected Value (5Y)

$32.08 +76.75%

Dividends Paid (5Y)

$6.23

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.2% | CAGR (5y): 29.91%

Diluted Shares Growth Rate

Regression: 8.29% | CAGR (5y): 17.48%

Dividend Growth Rate

Regression: 1.61% | CAGR (5y): 0.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.96x)

Discount Rate