DCF Calculator

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

Entergy New Orleans, LLC (ENJ)

Utilities | Regulated Gas

Today's Price

$18.34

Today's Fair Value

$39.32 +114.39%

Margin of Safety

+53.36%

Projected Value (5Y)

$63.33 +245.31%

Dividends Paid (5Y)

$6.38

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 36.98% | CAGR (5y): 118.33%

Diluted Shares Growth Rate

Regression: 39.18% | CAGR (5y): 17.48%

Dividend Growth Rate

Regression: 1.6% | CAGR (5y): -0.01%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.67x)

Discount Rate