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
US
EVRG.US · Evergy, Inc.
US · US
Latest price81.59 USD
30D+0.78%
Vs. base value+72%
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 47.43 USD; the current price sits +72% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price81.59 USD
Base value47.43 USD
Vs. base+72%
Price date2026/04/29
48.88 USD47.43 USD52.67 USD
+72.02%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
44.14 USD41.25 USD51.73 USD
+97.79%
41.25 USDCurrent price is 97.8% above the base model value.Adjusted reference: 39.98 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth26.2%
Current price implies roughly 26.2% annualized FCF growth.
26.2%Current price implies roughly 26.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
53.61 USD53.61 USD53.61 USD
+52.19%
53.61 USDCurrent price is 52.2% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Asset impairment | Impairment | -42M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 6B USD | 856M USD | - | -752M USD | 3.66 | - |
| 2024/12/31 | Annual | 6B USD | 874M USD | - | -353M USD | 3.79 | - |
| 2023/12/31 | Annual | 6B USD | 731M USD | - | -354M USD | 3.17 | - |
| 2022/12/31 | Annual | 6B USD | 753M USD | 795M USD | -365M USD | 3.27 | 3.45 |
| 2021/12/31 | Annual | 6B USD | 880M USD | - | -621M USD | 3.83 | - |
Ad placement