Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
E
UtilitiesUtilities - Regulated ElectricUnited States
EVRG.US · Evergy, Inc.
NMS · US · USD
Latest price81.59 USD
30D+1.97%
Vs. base value+36%
Research summary
EVRG.US latest organized financial period shows revenue grew +1.95% YoY and net income declined -2.05% YoY. Current price is about 81.59 USD, while the model base case is about 60.01 USD; the current price sits +36% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue6B USD
Net income856M USD
Free cash flow-752M USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price81.59 USD
Base value60.01 USD
Vs. base+36%
Price date2026/04/28
60.01 USD60.01 USD60.31 USD
+35.96%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
52.29 USD48.72 USD61.70 USD
+67.47%
48.72 USDCurrent price is 67.5% above the base model value.
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
60.31 USD60.31 USD60.31 USD
+35.28%
60.31 USDCurrent price is 35.3% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 6B USD | 856M USD | -752M USD | 3.66 |
| 2024/12/30 | Annual | 6B USD | 874M USD | -353M USD | 3.79 |
| 2023/12/30 | Annual | 6B USD | 731M USD | -354M USD | 3.17 |
| 2022/12/30 | Annual | 6B USD | 753M USD | -365M USD | 3.27 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement