E

Evergy Inc
NASDAQ:EVRG

Watchlist Manager
Evergy Inc
NASDAQ:EVRG
Watchlist
Price: 66.41 USD 0.27% Market Closed
Market Cap: 15.3B USD

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 2, 2025.

Estimated DCF Value of one EVRG stock is 38.96 USD. Compared to the current market price of 66.41 USD, the stock is Overvalued by 41%.

EVRG DCF Value
Base Case
38.96 USD
Overvaluation 41%
DCF Value
Price
E
Worst Case
Base Case
Best Case
DCF Value: 38.96 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 6.8B USD. The present value of the terminal value is 15.9B USD. The total present value equals 22.7B USD.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 22.7B USD
+ Cash & Equivalents 35.3m USD
Firm Value 22.7B USD
- Debt 13.8B USD
- Minority Interest 37.3m USD
Equity Value 9B USD
/ Shares Outstanding 230m
EVRG DCF Value 38.96 USD
Overvalued by 41%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
6.2B 7.3B
Operating Income
1.7B 2.1B
FCFF
1.6B 1.7B

What is the DCF value of one EVRG stock?

Estimated DCF Value of one EVRG stock is 38.96 USD. Compared to the current market price of 66.41 USD, the stock is Overvalued by 41%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Evergy Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 22.7B USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 38.96 USD per share.

Back to Top
//