DCF Calculator

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

Entergy New Orleans, LLC (ENO)

Utilities | Regulated Gas

Today's Price

$19.20

Today's Fair Value

$42.15 +119.53%

Margin of Safety

+54.45%

Projected Value (5Y)

$67.89 +253.59%

Dividends Paid (5Y)

$8.62

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: 2.98% | CAGR (5y): 15.68%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.9x)

Discount Rate