US · EAI
Entergy Arkansas, Inc. 1M BD 4.875%66
- Sector
- Utilities · Regulated Electric
- Headquarters
- Houston, TX
Price · as of 2025-12-31
$20.63
Market cap 992.69M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.96 | +84% |
| Intrinsic Value(DCF) | $410,922.86 | +1,991,770.38% |
| Graham-Dodd Method(GD) | $58.17 | +181.99% |
| Graham Formula(GF) | $66.58 | +222.75% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $141.38 | $182.92 | |||
| 2012 | $46.20 | $0.00 | |||
| 2013 | $48.60 | $36.31 | |||
| 2014 | $48.11 | $17.95 | |||
| 2015 | $47.72 | $16.88 | |||
| 2016 | $63.75 | $3.63 | |||
| 2017 | $60.74 | $31.28 | |||
| 2018 | $61.95 | $24.66 | |||
| 2019 | $49.98 | $92.44 | |||
| 2020 | $55.07 | $3.27 | |||
| 2021 | $0.00 | $124.20 | |||
| 2022 | $76.05 | $138.59 | |||
| 2023 | $0.00 | $55.92 | |||
| 2024 | $293.66 | $6,742.87 | |||
| 2025 | $21.21 | $37.96 | $12,413.13 | $58.17 | $66.58 |
AI valuation
Our deep-learning model estimates Entergy Arkansas, Inc. 1M BD 4.875%66's (EAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.96
- Current price
- $20.63
- AI upside
- +84%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$410,922.86
+1,991,770.38% upside
Graham-Dodd
$58.17
+181.99% upside
Graham Formula
$66.58
+222.75% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EAI | Entergy Arkansas, Inc. 1M… | $20.63 | 992.69M | +84% | +1,991,770% | +182% | +223% | 28.06 | 0.55 | 0.72 | 2.15 | — | 0.55 | 66.82% | 24.73% | 13.58% | 2.09% | 12.32% | 4.43% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | -8003.00% | 898.00% | -18468.00% | 6.70% | 0.09 | 3.12% | 0.00% | 0.00% | 23.32% | 3.87 | 19.76 | 0.96 | — |
| EDN | Empresa Distribuidora y C… | $25.69 | 1.12B | +12% | +21,550% | +92% | +3,381% | 7.73 | 1.40 | 1.03 | 10.93 | 12.90 | 1.40 | 19.31% | 2.06% | 13.32% | 19.87% | 2.97% | 7.49% | 0.32 | 0.13 | 0.89 | 0.70 | 2.26 | 5992.00% | 19142.00% | 13608.00% | -5.42% | 0.23 | -8.05% | 0.00% | 0.00% | 0.00% | 51.87 | -19.14 | 1.07 | 1.30 |
| EMP | Entergy Mississippi, Inc.… | $20.85 | 180.69M | +82% | +2,071,124% | +179% | +219% | 27.84 | 0.55 | 0.72 | 2.14 | 46.72 | 0.55 | 66.82% | 24.73% | 13.58% | 2.09% | 13.27% | 9.56% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | 5959.00% | 898.00% | 698705.00% | 6.75% | 0.09 | 3.36% | 0.00% | 0.00% | 0.00% | 3.85 | 19.64 | 0.95 | — |
| ENO | Entergy New Orleans, LLC … | $22.65 | 191.07M | +70% | +1,902,891% | +157% | +194% | 30.14 | 0.60 | 0.78 | 2.27 | 50.58 | 0.60 | 66.82% | 24.73% | 13.58% | 2.09% | 13.87% | 30.05% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | 5959.00% | 898.00% | 38083.00% | 6.24% | 0.09 | 3.51% | 0.00% | 0.00% | 0.00% | 4.09 | 20.87 | 1.01 | — |
| MSEX | Middlesex Water Company | $54.00 | 990.24M | -35% | -53% | -66% | -59% | 23.09 | 2.00 | 5.08 | 14.75 | — | 2.00 | 39.18% | 27.93% | 21.99% | 9.10% | 5.66% | 3.27% | 0.82 | 3.80 | 0.45 | 0.23 | 4.28 | -445.00% | 147.00% | 11242.00% | -3.41% | 0.67 | -3.91% | 2.52% | 58.20% | 2.52% | 25.62 | -41.26 | 7.15 | 1.13 |
| SPH | Suburban Propane Partners… | $20.30 | 1.35B | +47% | -63% | — | +27% | 11.60 | 2.07 | 0.86 | 10.00 | 27.55 | -1.92 | 21.13% | 14.40% | 7.44% | 18.60% | 10.67% | 4.66% | 2.22 | 2.71 | 0.55 | 0.24 | 5.18 | 4211.00% | 794.00% | 1299.00% | 9.24% | 0.62 | 5.99% | 6.81% | 79.00% | 8.46% | 12.42 | 22.42 | 1.79 | 1.29 |
| UTL | Unitil Corporation | $52.31 | 940.74M | -23% | -1% | -56% | -12% | 18.23 | 1.50 | 1.71 | 9.29 | 1335.63 | 1.51 | 41.27% | 18.88% | 9.37% | 8.95% | 5.55% | 2.55% | 1.54 | 2.31 | 0.56 | 0.31 | 4.66 | 137.00% | 833.00% | 2227.00% | -5.88% | 0.31 | -3.85% | 3.29% | 60.00% | 3.29% | 18.17 | -34.17 | 3.43 | 0.78 |
| WTTR | Select Water Solutions, I… | $13.67 | 1.44B | +60% | -60% | -74% | -92% | 65.51 | 1.73 | 0.99 | 8.31 | — | 2.14 | 14.00% | 2.54% | 1.51% | 2.65% | 3.46% | 1.43% | 0.46 | 1.54 | 1.57 | 1.25 | 1.69 | -3333.00% | -308.00% | -22941.00% | -5.75% | 0.95 | -7.73% | 2.42% | 158.60% | 2.94% | 48.84 | -21.86 | 1.24 | 2.14 |
About Entergy Arkansas, Inc. 1M BD 4.875%66
Entergy Utility Property, Inc. engages in the generation, transmission, and distribution of electric power to retail customers. The company was founded in 1926 and is headquartered in Little Rock, AR.
- CEO
- None
- Employees
- 0
- Beta
- 0.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($410,922.86 ÷ $20.63) − 1 = +1,991,770.38% (DCF, example).