{
  "run": {
    "id": "cmnr13l4503nbp658jh3q3g68",
    "region": "US",
    "assetId": "cmnr13kvc03n6p658q6bt8n4i",
    "ticker": "EVRG",
    "snapshotId": "cmnr13kw803n8p658rp0paemx",
    "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux",
    "createdAt": "2026-04-09T05:20:37.538Z",
    "promptTemplate": {
      "id": "cmnqt07si0005lm3jzpxuu1ux",
      "name": "Oficial 08.apr.2026",
      "version": 1
    },
    "snapshot": {
      "id": "cmnr13kw803n8p658rp0paemx",
      "assetId": "cmnr13kvc03n6p658q6bt8n4i",
      "asOf": "2026-04-08T20:00:02.000Z",
      "snapshot": {
        "asOf": "2026-04-08T20:00:02.000Z",
        "quote": {
          "asOf": "2026-04-08T20:00:02.000Z",
          "open": null,
          "price": 83.44,
          "dayLow": 81.89,
          "volume": 1072006,
          "dayHigh": 83.49,
          "currency": "USD",
          "prevClose": 82.84,
          "week52Low": 61.94,
          "week52High": 85.23
        },
        "fundamentals": {
          "pe": 19.5390835579515,
          "beta": 0.367886996829686,
          "epsTTM": 3.71,
          "fcfTTM": -488300000,
          "growth": {
            "epsYoy": -0.02110817941952509,
            "revenueYoy": 0.0195474834539018
          },
          "sector": "Electric & Other Services Combined",
          "margins": {
            "net": 0.1435185185185185,
            "gross": null,
            "operating": 0.2571289586688137
          },
          "website": "http://evergy.com",
          "industry": "Electric utility",
          "pegRatio": -9.25664083557953,
          "ebitdaTTM": 2640900000,
          "forwardPe": 16.9765807962529,
          "marketCap": 15667375144,
          "totalCash": 19800000,
          "totalDebt": 13406200000,
          "debtEquity": 1.31159441558314,
          "quickRatio": 0.06331340133661625,
          "revenueTTM": 5961600000,
          "companyName": "Evergy, Inc.",
          "priceToBook": 1.62731500418785,
          "currentRatio": 0.4913011715684948,
          "dividendYield": 0.037153752077106,
          "returnOnAssets": 0.02520288083420475,
          "returnOnEquity": 0.0837075518769628,
          "analystOpinions": null,
          "businessSummary": "Evergy, Inc. is an American investor-owned utility (IOU) with publicly traded stock with headquarters in Topeka, Kansas, and in Kansas City, Missouri. The company was formed from a merger of Westar Energy of Topeka and Great Plains Energy of Kansas City, parent company of Kansas City Power & Light. Evergy is the largest electric company in Kansas, serving more than 1.7 million residential, commercial and industrial customers in Kansas and Missouri. Its more than 40 power plants have generating capacity of 16,000 megawatt electricity in Kansas and Missouri. Service territory covers 28,130 square miles (72,900 km2) in east Kansas and west Missouri. It owns more than 10,100 miles (16,300 km) of transmission lines and about 52,000 miles (84,000 km) of distribution lines.",
          "enterpriseValue": 30095345000,
          "analystTargetLow": null,
          "analystTargetHigh": null,
          "analystTargetMean": null,
          "fullTimeEmployees": 4658,
          "sharesOutstanding": 230281586,
          "enterpriseToEbitda": 11.395866939301,
          "analystTargetMedian": null,
          "enterpriseToRevenue": 5.04819930891036,
          "operatingCashflowTTM": 2045200000,
          "analystRecommendationKey": null
        }
      },
      "createdAt": "2026-04-09T05:20:37.257Z"
    },
    "results": [
      {
        "id": "cmnr13l4703ndp658g9nbkct9",
        "runId": "cmnr13l4503nbp658jh3q3g68",
        "modelId": "anthropic",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"EVRG\",\"currency\":\"USD\",\"current_price\":83.44,\"target_price_6m\":85.0,\"target_price_12m\":87.0,\"recommendation\":\"HOLD\",\"confidence\":0.6,\"thesis_bullets\":[\"Regulated utility trading near 52-week high with limited upside\",\"Dividend yield ~3.7% provides stable income floor\",\"Negative FCF reflects heavy capex for grid modernization and renewables\",\"Modest revenue growth of ~2% YoY with slight EPS decline\",\"Debt/equity of 1.31x manageable but limits financial flexibility\"],\"key_drivers\":[{\"driver\":\"Rate base growth from infrastructure capex\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Constructive regulatory outcomes in Kansas and Missouri\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Data center demand growth in service territory\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Renewable energy transition investments\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Rising interest rates increasing debt service costs\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Negative free cash flow requiring external financing\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Regulatory lag on cost recovery\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Low beta defensive positioning in uncertain macro\",\"impact\":\"LOW\",\"direction\":\"POS\"}],\"risks\":[\"Adverse regulatory decisions reducing allowed ROE in rate cases\",\"Rising long-term interest rates compressing utility valuations\",\"Severe weather events causing operational disruptions and unrecoverable costs\",\"Execution risk on large capital programs leading to cost overruns\",\"Potential dividend sustainability concern given persistent negative FCF\"],\"assumptions\":{\"revenue_cagr_3y\":0.03,\"ebit_margin_target\":0.26,\"wacc\":0.065,\"terminal_multiple\":11.5},\"scenarios\":{\"bear\":{\"target_price\":72.0,\"prob\":0.2,\"notes\":\"Regulatory headwinds and rising rates compress multiples to ~17x trailing.\"},\"base\":{\"target_price\":87.0,\"prob\":0.55,\"notes\":\"Steady rate base growth supports modest EPS expansion to ~$4.10-$4.30.\"},\"bull\":{\"target_price\":98.0,\"prob\":0.25,\"notes\":\"Favorable rate cases plus data center demand accelerate earnings growth above 8%.\"}},\"method_notes\":\"Valued using EV/EBITDA and P/E relative to regulated utility peers. Base assumes modest EPS growth (~10-15%) bridging toward forward P/E of ~17x. 12M price return of ~4.3% falls within HOLD band (-6% to +6%). Total return including ~3.7% dividend yield ~8% but price-based rubric dictates HOLD. Negative FCF and near-peak valuation temper conviction. Forward P/E of ~17x implies consensus EPS ~$4.91, which may be aggressive relative to recent -2% EPS decline. Not investment advice.\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "ai-equity-research-v1",
          "risks": [
            "Adverse regulatory decisions reducing allowed ROE in rate cases",
            "Rising long-term interest rates compressing utility valuations",
            "Severe weather events causing operational disruptions and unrecoverable costs",
            "Execution risk on large capital programs leading to cost overruns",
            "Potential dividend sustainability concern given persistent negative FCF"
          ],
          "ticker": "EVRG",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Steady rate base growth supports modest EPS expansion to ~$4.10-$4.30.",
              "target_price": 87
            },
            "bear": {
              "prob": 0.2,
              "notes": "Regulatory headwinds and rising rates compress multiples to ~17x trailing.",
              "target_price": 72
            },
            "bull": {
              "prob": 0.25,
              "notes": "Favorable rate cases plus data center demand accelerate earnings growth above 8%.",
              "target_price": 98
            }
          },
          "confidence": 0.6,
          "assumptions": {
            "wacc": 0.065,
            "revenue_cagr_3y": 0.03,
            "terminal_multiple": 11.5,
            "ebit_margin_target": 0.26
          },
          "key_drivers": [
            {
              "driver": "Rate base growth from infrastructure capex",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Constructive regulatory outcomes in Kansas and Missouri",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Data center demand growth in service territory",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Renewable energy transition investments",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Rising interest rates increasing debt service costs",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Negative free cash flow requiring external financing",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Regulatory lag on cost recovery",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Low beta defensive positioning in uncertain macro",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Valued using EV/EBITDA and P/E relative to regulated utility peers. Base assumes modest EPS growth (~10-15%) bridging toward forward P/E of ~17x. 12M price return of ~4.3% falls within HOLD band (-6% to +6%). Total return including ~3.7% dividend yield ~8% but price-based rubric dictates HOLD. Negative FCF and near-peak valuation temper conviction. Forward P/E of ~17x implies consensus EPS ~$4.91, which may be aggressive relative to recent -2% EPS decline. Not investment advice.",
          "current_price": 83.44,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Regulated utility trading near 52-week high with limited upside",
            "Dividend yield ~3.7% provides stable income floor",
            "Negative FCF reflects heavy capex for grid modernization and renewables",
            "Modest revenue growth of ~2% YoY with slight EPS decline",
            "Debt/equity of 1.31x manageable but limits financial flexibility"
          ],
          "target_price_6m": 85,
          "target_price_12m": 87
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "anthropic",
            "webSearch": {
              "enabled": false,
              "maxToolCalls": 2,
              "disabledReason": null
            },
            "pauseTurns": 0,
            "stopReason": "end_turn"
          },
          "sanityIssues": []
        },
        "latencyMs": 44088,
        "createdAt": "2026-04-09T05:20:37.538Z",
        "usage": {
          "inputTokens": 3699,
          "outputTokens": 2108,
          "costUsd": 0.071195
        }
      },
      {
        "id": "cmnr13l4703ngp658sgqvqshl",
        "runId": "cmnr13l4503nbp658jh3q3g68",
        "modelId": "deepseek.reasoner",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Equity Research AI\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"EVRG\",\n  \"currency\": \"USD\",\n  \"current_price\": 83.44,\n  \"target_price_6m\": 84.5,\n  \"target_price_12m\": 85.0,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.6,\n  \"thesis_bullets\": [\n    \"Stable regulated utility with defensive characteristics.\",\n    \"Moderate revenue growth but negative EPS trend.\",\n    \"Attractive dividend yield supports income investors.\",\n    \"High leverage could pressure in rising rate environment.\",\n    \"Valuation appears fair based on current multiples.\"\n  ],\n  \"key_drivers\": [\n    { \"driver\": \"Regulatory rate approvals\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n    { \"driver\": \"Capital expenditure efficiency\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Interest rate changes\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n    { \"driver\": \"Demand growth in service area\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Cost control measures\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Debt level management\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n    { \"driver\": \"Dividend sustainability\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Economic conditions impact\", \"impact\": \"MED\", \"direction\": \"NEG\" }\n  ],\n  \"risks\": [\"Regulatory delays\", \"Rising interest rates\", \"Economic downturn reducing demand\", \"Execution risks in capital projects\"],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.02,\n    \"ebit_margin_target\": 0.26,\n    \"wacc\": 0.07,\n    \"terminal_multiple\": 16\n  },\n  \"scenarios\": {\n    \"bear\": { \"target_price\": 78.0, \"prob\": 0.2, \"notes\": \"Regulatory challenges and higher costs dampen earnings.\" },\n    \"base\": { \"target_price\": 85.0, \"prob\": 0.6, \"notes\": \"Steady performance with modest growth and stable multiples.\" },\n    \"bull\": { \"target_price\": 90.0, \"prob\": 0.2, \"notes\": \"Favorable rate cases and efficiency gains drive upside.\" }\n  },\n  \"method_notes\": \"Valuation based on forward P/E and dividend yield, with snapshot data used; note P/E calculation discrepancy in snapshot. Limited upside and mixed evidence lead to HOLD. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "Equity Research AI",
          "risks": [
            "Regulatory delays",
            "Rising interest rates",
            "Economic downturn reducing demand",
            "Execution risks in capital projects"
          ],
          "ticker": "EVRG",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Steady performance with modest growth and stable multiples.",
              "target_price": 85
            },
            "bear": {
              "prob": 0.2,
              "notes": "Regulatory challenges and higher costs dampen earnings.",
              "target_price": 78
            },
            "bull": {
              "prob": 0.2,
              "notes": "Favorable rate cases and efficiency gains drive upside.",
              "target_price": 90
            }
          },
          "confidence": 0.6,
          "assumptions": {
            "wacc": 0.07,
            "revenue_cagr_3y": 0.02,
            "terminal_multiple": 16,
            "ebit_margin_target": 0.26
          },
          "key_drivers": [
            {
              "driver": "Regulatory rate approvals",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Capital expenditure efficiency",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Interest rate changes",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Demand growth in service area",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Cost control measures",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Debt level management",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Dividend sustainability",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Economic conditions impact",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "Valuation based on forward P/E and dividend yield, with snapshot data used; note P/E calculation discrepancy in snapshot. Limited upside and mixed evidence lead to HOLD. Not investment advice.",
          "current_price": 83.44,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Stable regulated utility with defensive characteristics.",
            "Moderate revenue growth but negative EPS trend.",
            "Attractive dividend yield supports income investors.",
            "High leverage could pressure in rising rate environment.",
            "Valuation appears fair based on current multiples."
          ],
          "target_price_6m": 84.5,
          "target_price_12m": 85
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "endpoint": "https://api.deepseek.com/v1/chat/completions",
            "provider": "deepseek",
            "webSearch": {
              "enabled": false,
              "supported": false
            },
            "responseFormat": "json_object"
          },
          "sanityIssues": []
        },
        "latencyMs": 336,
        "createdAt": "2026-04-09T05:20:37.538Z",
        "usage": {
          "inputTokens": 2202,
          "outputTokens": 3370,
          "costUsd": 0.002032
        }
      },
      {
        "id": "cmnr13l4703nep658z2b0fkhw",
        "runId": "cmnr13l4503nbp658jh3q3g68",
        "modelId": "gemini.3-pro",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"EquityResearch_Utility_v1\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"EVRG\",\n  \"currency\": \"USD\",\n  \"current_price\": 83.44,\n  \"target_price_6m\": 84.50,\n  \"target_price_12m\": 86.00,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.75,\n  \"thesis_bullets\": [\n    \"Trading near 52-week highs limits near-term valuation upside despite strong defensive characteristics.\",\n    \"Regulated rate base growth provides stable, predictable cash flows supporting the 3.7% dividend.\",\n    \"Elevated debt levels of $13.4B and high interest rates pressure net income margins.\",\n    \"Regulatory lag in Kansas and Missouri jurisdictions remains a persistent headwind to realized ROE.\",\n    \"Negative YoY EPS growth highlights near-term earnings pressure despite steady top-line revenue.\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Rate case outcomes\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Interest rate environment\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Capital expenditure execution\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Weather normalization\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Regional economic growth\",\n      \"impact\": \"LOW\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Debt servicing costs\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    }\n  ],\n  \"risks\": [\n    \"Adverse regulatory rulings limiting allowed ROE in Kansas or Missouri.\",\n    \"Higher-for-longer interest rates increasing debt servicing costs and reducing dividend appeal.\",\n    \"Unfavorable weather patterns reducing residential and commercial electricity demand.\",\n    \"Execution risks and cost overruns on renewable energy transition and grid modernization.\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.025,\n    \"ebit_margin_target\": 0.26,\n    \"wacc\": 0.065,\n    \"terminal_multiple\": 16.5\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 74.00,\n      \"prob\": 0.25,\n      \"notes\": \"Adverse rate case outcomes and higher interest rates compress valuation multiples.\"\n    },\n    \"base\": {\n      \"target_price\": 86.00,\n      \"prob\": 0.60,\n      \"notes\": \"Constructive regulatory environment and steady rate base growth support current valuation.\"\n    },\n    \"bull\": {\n      \"target_price\": 95.00,\n      \"prob\": 0.15,\n      \"notes\": \"Favorable rate rulings and declining interest rates drive multiple expansion and earnings beat.\"\n    }\n  },\n  \"method_notes\": \"Valuation based on a blend of historical P/E (16.5x forward) and DCF (6.5% WACC). The HOLD rating reflects limited upside (+3%) from current levels, balancing a safe 3.7% dividend against regulatory lag and elevated debt. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "EquityResearch_Utility_v1",
          "risks": [
            "Adverse regulatory rulings limiting allowed ROE in Kansas or Missouri.",
            "Higher-for-longer interest rates increasing debt servicing costs and reducing dividend appeal.",
            "Unfavorable weather patterns reducing residential and commercial electricity demand.",
            "Execution risks and cost overruns on renewable energy transition and grid modernization."
          ],
          "ticker": "EVRG",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Constructive regulatory environment and steady rate base growth support current valuation.",
              "target_price": 86
            },
            "bear": {
              "prob": 0.25,
              "notes": "Adverse rate case outcomes and higher interest rates compress valuation multiples.",
              "target_price": 74
            },
            "bull": {
              "prob": 0.15,
              "notes": "Favorable rate rulings and declining interest rates drive multiple expansion and earnings beat.",
              "target_price": 95
            }
          },
          "confidence": 0.75,
          "assumptions": {
            "wacc": 0.065,
            "revenue_cagr_3y": 0.025,
            "terminal_multiple": 16.5,
            "ebit_margin_target": 0.26
          },
          "key_drivers": [
            {
              "driver": "Rate case outcomes",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Interest rate environment",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Capital expenditure execution",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Weather normalization",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Regional economic growth",
              "impact": "LOW",
              "direction": "POS"
            },
            {
              "driver": "Debt servicing costs",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "Valuation based on a blend of historical P/E (16.5x forward) and DCF (6.5% WACC). The HOLD rating reflects limited upside (+3%) from current levels, balancing a safe 3.7% dividend against regulatory lag and elevated debt. Not investment advice.",
          "current_price": 83.44,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Trading near 52-week highs limits near-term valuation upside despite strong defensive characteristics.",
            "Regulated rate base growth provides stable, predictable cash flows supporting the 3.7% dividend.",
            "Elevated debt levels of $13.4B and high interest rates pressure net income margins.",
            "Regulatory lag in Kansas and Missouri jurisdictions remains a persistent headwind to realized ROE.",
            "Negative YoY EPS growth highlights near-term earnings pressure despite steady top-line revenue."
          ],
          "target_price_6m": 84.5,
          "target_price_12m": 86
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "model": "gemini-3-pro-preview",
            "provider": "gemini",
            "webSearch": {
              "used": false,
              "allowed": false,
              "enabled": false,
              "requested": false,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 24295,
        "createdAt": "2026-04-09T05:20:37.538Z",
        "usage": {
          "inputTokens": 2566,
          "outputTokens": 845,
          "costUsd": 0.015272
        }
      },
      {
        "id": "cmnr13l4703ncp658wdnhhk7a",
        "runId": "cmnr13l4503nbp658jh3q3g68",
        "modelId": "openai.gpt-5.4",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"gpt-5-equity\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"EVRG\",\"currency\":\"USD\",\"current_price\":83.44,\"target_price_6m\":81.5,\"target_price_12m\":86.0,\"recommendation\":\"HOLD\",\"confidence\":0.64,\"thesis_bullets\":[\"Regulated utility earnings support steadier cash flows and lower beta.\",\"Rate-base investment should drive modest revenue and EPS growth.\",\"Dividend yield adds defensiveness but not enough to offset full valuation.\",\"Leverage and negative free cash flow constrain upside near-term.\",\"Shares trade near 52-week highs, limiting rerating potential.\"],\"key_drivers\":[{\"driver\":\"Rate base growth\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Allowed ROE outcomes\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Constructive KS/MO regulation\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Interest rate sensitivity\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"High debt load\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Capex execution\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Weather and load variability\",\"impact\":\"LOW\",\"direction\":\"NEG\"},{\"driver\":\"Dividend support\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"Adverse rate case outcomes\",\"Higher-for-longer financing costs\",\"Capex overruns or delays\",\"Storm or outage expense pressure\",\"Economic weakness reducing commercial load\"],\"assumptions\":{\"revenue_cagr_3y\":0.038,\"ebit_margin_target\":0.265,\"wacc\":0.066,\"terminal_multiple\":11.2},\"scenarios\":{\"bear\":{\"target_price\":74.0,\"prob\":0.25,\"notes\":\"Higher rates and weaker regulatory outcomes compress utility multiples.\"},\"base\":{\"target_price\":86.0,\"prob\":0.5,\"notes\":\"Modest rate-base growth and stable regulation support limited appreciation.\"},\"bull\":{\"target_price\":95.0,\"prob\":0.25,\"notes\":\"Constructive rate recovery and lower yields enable a modest rerating.\"}},\"method_notes\":\"Blended utility valuation using dividend yield support and EV/EBITDA anchored to snapshot fundamentals; no sell-side targets used. Snapshot quote fields kept authoritative. HOLD fits mixed fundamentals, full valuation, and ~3% 12M price upside. not investment advice\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "gpt-5-equity",
          "risks": [
            "Adverse rate case outcomes",
            "Higher-for-longer financing costs",
            "Capex overruns or delays",
            "Storm or outage expense pressure",
            "Economic weakness reducing commercial load"
          ],
          "ticker": "EVRG",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Modest rate-base growth and stable regulation support limited appreciation.",
              "target_price": 86
            },
            "bear": {
              "prob": 0.25,
              "notes": "Higher rates and weaker regulatory outcomes compress utility multiples.",
              "target_price": 74
            },
            "bull": {
              "prob": 0.25,
              "notes": "Constructive rate recovery and lower yields enable a modest rerating.",
              "target_price": 95
            }
          },
          "confidence": 0.64,
          "assumptions": {
            "wacc": 0.066,
            "revenue_cagr_3y": 0.038,
            "terminal_multiple": 11.2,
            "ebit_margin_target": 0.265
          },
          "key_drivers": [
            {
              "driver": "Rate base growth",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Allowed ROE outcomes",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Constructive KS/MO regulation",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Interest rate sensitivity",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "High debt load",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Capex execution",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Weather and load variability",
              "impact": "LOW",
              "direction": "NEG"
            },
            {
              "driver": "Dividend support",
              "impact": "MED",
              "direction": "POS"
            }
          ],
          "method_notes": "Blended utility valuation using dividend yield support and EV/EBITDA anchored to snapshot fundamentals; no sell-side targets used. Snapshot quote fields kept authoritative. HOLD fits mixed fundamentals, full valuation, and ~3% 12M price upside. not investment advice",
          "current_price": 83.44,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Regulated utility earnings support steadier cash flows and lower beta.",
            "Rate-base investment should drive modest revenue and EPS growth.",
            "Dividend yield adds defensiveness but not enough to offset full valuation.",
            "Leverage and negative free cash flow constrain upside near-term.",
            "Shares trade near 52-week highs, limiting rerating potential."
          ],
          "target_price_6m": 81.5,
          "target_price_12m": 86
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "openai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "resp_05c81826ac6fd08c0069d758d528d481939cc38a562739633d",
            "reasoningEffort": "medium",
            "structuredOutputs": {
              "used": true,
              "requested": true,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 20640,
        "createdAt": "2026-04-09T05:20:37.538Z",
        "usage": {
          "inputTokens": 2477,
          "outputTokens": 1023,
          "costUsd": 0.018657
        }
      },
      {
        "id": "cmnr13l4703nfp658pacgvrqe",
        "runId": "cmnr13l4503nbp658jh3q3g68",
        "modelId": "xai.grok-4.20-reasoning",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Utility DCF Model\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"EVRG\",\n  \"currency\": \"USD\",\n  \"current_price\": 83.44,\n  \"target_price_6m\": 85.2,\n  \"target_price_12m\": 87.5,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.62,\n  \"thesis_bullets\": [\n    \"Stable regulated operations support consistent earnings\",\n    \"Attractive 3.7% dividend yield appeals to income investors\",\n    \"High debt and negative FCF limit flexibility\",\n    \"Forward P/E of 17x reflects modest growth outlook\",\n    \"Balanced risk-reward at current levels justifies HOLD\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Regulated cash flow predictability\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Attractive dividend yield\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Rate base expansion via capex\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"High leverage and interest costs\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Modest revenue growth\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Regulatory rate case outcomes\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Data center demand tailwinds\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Exposure to extreme weather\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    }\n  ],\n  \"risks\": [\n    \"Regulatory rejection of rate hikes\",\n    \"Prolonged high interest rates\",\n    \"Persistent negative free cash flow\",\n    \"Extreme weather events\",\n    \"Rising operating costs from inflation\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.035,\n    \"ebit_margin_target\": 0.26,\n    \"wacc\": 0.065,\n    \"terminal_multiple\": 15\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 74,\n      \"prob\": 0.25,\n      \"notes\": \"Higher WACC and regulatory setbacks reduce valuation.\"\n    },\n    \"base\": {\n      \"target_price\": 87.5,\n      \"prob\": 0.5,\n      \"notes\": \"Steady execution and dividends maintain fair value.\"\n    },\n    \"bull\": {\n      \"target_price\": 99,\n      \"prob\": 0.25,\n      \"notes\": \"Stronger demand growth and favorable rates drive upside.\"\n    }\n  },\n  \"method_notes\": \"DCF using 3.5% rev CAGR, 6.5% WACC, 15x terminal multiple plus peer comps. Limited upside at current levels supports HOLD. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "Utility DCF Model",
          "risks": [
            "Regulatory rejection of rate hikes",
            "Prolonged high interest rates",
            "Persistent negative free cash flow",
            "Extreme weather events",
            "Rising operating costs from inflation"
          ],
          "ticker": "EVRG",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Steady execution and dividends maintain fair value.",
              "target_price": 87.5
            },
            "bear": {
              "prob": 0.25,
              "notes": "Higher WACC and regulatory setbacks reduce valuation.",
              "target_price": 74
            },
            "bull": {
              "prob": 0.25,
              "notes": "Stronger demand growth and favorable rates drive upside.",
              "target_price": 99
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.065,
            "revenue_cagr_3y": 0.035,
            "terminal_multiple": 15,
            "ebit_margin_target": 0.26
          },
          "key_drivers": [
            {
              "driver": "Regulated cash flow predictability",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Attractive dividend yield",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Rate base expansion via capex",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "High leverage and interest costs",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Modest revenue growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Regulatory rate case outcomes",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Data center demand tailwinds",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Exposure to extreme weather",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "DCF using 3.5% rev CAGR, 6.5% WACC, 15x terminal multiple plus peer comps. Limited upside at current levels supports HOLD. Not investment advice.",
          "current_price": 83.44,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Stable regulated operations support consistent earnings",
            "Attractive 3.7% dividend yield appeals to income investors",
            "High debt and negative FCF limit flexibility",
            "Forward P/E of 17x reflects modest growth outlook",
            "Balanced risk-reward at current levels justifies HOLD"
          ],
          "target_price_6m": 85.2,
          "target_price_12m": 87.5
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "xai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "5654f061-7bd8-963c-9793-41c2632a1ce4",
            "usedFallbackChatCompletions": false
          },
          "sanityIssues": []
        },
        "latencyMs": 20605,
        "createdAt": "2026-04-09T05:20:37.538Z",
        "usage": {
          "inputTokens": 2817,
          "outputTokens": 3908,
          "costUsd": 0.067071
        }
      }
    ]
  }
}