DCF Calculator

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

Entergy Texas, Inc. (ETI-P)

Utilities | Regulated Electric

Today's Price

$20.31

Today's Fair Value

$43.66 +114.97%

Margin of Safety

+53.48%

Projected Value (5Y)

$70.32 +246.23%

Dividends Paid (5Y)

$11.70

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.16% | CAGR (5y): 13.21%

Diluted Shares Growth Rate

Regression: 4.12% | CAGR (5y): 17.48%

Dividend Growth Rate

Regression: 41.22% | CAGR (5y): 41.22%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.82x)

Discount Rate