AVA
Avista Corp
Price:  
33.86 
USD
Volume:  
422,311.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Avista Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Avista Corp (AVA) is 43.29 USD. This Avista valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.86 USD, the upside of Avista Corp is %.

The range of the Intrinsic Value is 16.60 - 133.44 USD

33.86 USD
Stock Price
43.29 USD
Intrinsic Value
Intrinsic Value Details

Avista Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.60 - 133.44 43.29 27.9%
DCF (Growth 10y) 20.34 - 130.16 45.55 34.5%
DCF (EBITDA 5y) 14.73 - 31.42 27.48 -18.9%
DCF (EBITDA 10y) 19.48 - 38.23 32.56 -3.8%
Fair Value 20.03 - 20.03 20.03 -40.85%
P/E 22.50 - 34.25 29.27 -13.6%
EV/EBITDA 15.50 - 116.40 66.98 97.8%
EPV 175.92 - 227.16 201.54 495.2%
DDM - Stable 19.69 - 65.22 42.45 25.4%
DDM - Multi 18.96 - 44.95 26.25 -22.5%

Avista Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,619.75
Beta 0.77
Outstanding shares (mil) 77.37
Enterprise Value (mil) 5,453.75
Market risk premium 4.60%
Cost of Equity 8.26%
Cost of Debt 4.52%
WACC 6.03%