Projected Income Statement: CenterPoint Energy, Inc.

Forecast Balance Sheet: CenterPoint Energy, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 15,863 16,775 17,987 20,378 22,432 25,932 28,734 32,483
Change - 5.75% 7.23% 13.29% 10.08% 15.6% 10.81% 13.05%
Announcement Date 22/02/22 17/02/23 20/02/24 20/02/25 19/02/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: CenterPoint Energy, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 3,164 4,419 4,300 4,513 4,870 6,832 6,996 7,057
Change - 39.66% -2.69% 4.95% 7.91% 40.3% 2.39% 0.87%
Free Cash Flow (FCF) 1 -3,142 -2,609 -524 -2,374 - - - -
Change - 16.96% 79.92% -353.05% - - - -
Announcement Date 22/02/22 17/02/23 20/02/24 20/02/25 19/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: CenterPoint Energy, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 32.08% 30.62% 36.35% 39.67% 38.9% 42.66% 44.91% 46.84%
EBIT Margin (%) 16.32% 16.8% 20.24% 23.02% 22.55% 24.83% 26.49% 27.98%
EBT Margin (%) 9.32% 15.2% 12.5% 14.05% 13.33% 14.85% 15.88% 16.55%
Net margin (%) 16.65% 10.81% 9.97% 11.79% 11.24% 12.43% 13.42% 14.07%
FCF margin (%) -37.62% -27.99% -6.03% -27.47% - - - -
FCF / Net Income (%) -225.88% -258.83% -60.44% -232.97% - - - -

Profitability

        
ROA 2.81% 2.64% 2.22% 2.44% 2.4% 2.85% 2.9% 2.95%
ROE 11.27% 8.97% 9.66% 10.02% 10.19% 10.85% 11.07% 11.15%

Financial Health

        
Leverage (Debt/EBITDA) 5.92x 5.88x 5.69x 5.94x 6.16x 6.1x 6.11x 6.22x
Debt / Free cash flow -5.05x -6.43x -34.33x -8.58x - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 37.88% 47.41% 49.45% 52.22% 52.05% 68.55% 66.82% 63.27%
CAPEX / EBITDA (%) 118.1% 154.84% 136.03% 131.61% 133.79% 160.69% 148.78% 135.09%
CAPEX / FCF (%) -100.7% -169.38% -820.61% -190.1% - - - -

Items per share

        
Cash flow per share 1 0.0361 2.864 6.123 3.321 3.792 5.713 4.749 -
Change - 7,839.84% 113.8% -45.77% 14.18% 50.68% -16.88% -
Dividend per Share 1 0.65 0.7 0.77 0.81 0.88 0.9334 0.9896 1.064
Change - 7.69% 10% 5.19% 8.64% 6.07% 6.02% 7.48%
Book Value Per Share 1 14.97 15.95 15.31 16.37 17.08 18.59 19.86 21.45
Change - 6.56% -3.99% 6.86% 4.36% 8.82% 6.86% 7.98%
EPS 1 2.28 1.59 1.37 1.58 1.6 1.887 2.108 2.294
Change - -30.26% -13.84% 15.33% 1.27% 17.95% 11.69% 8.81%
Nbr of stocks (in thousands) 6,28,866 6,29,536 6,31,224 6,51,727 6,52,868 6,54,169 6,54,169 6,54,169
Announcement Date 22/02/22 17/02/23 20/02/24 20/02/25 19/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 22.3x 20x
PBR 2.27x 2.12x
EV / Sales 5.37x 5.38x
Yield 2.21% 2.35%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
42.16USD
Average target price
46.19USD
Spread / Average Target
+9.55%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CNP Stock
  4. Financials CenterPoint Energy, Inc.