As of 2024-12-11, the Intrinsic Value of Avista Corp (AVA) is
45.17 USD. This Avista valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.21 USD, the upside of Avista Corp is
21.40%.
The range of the Intrinsic Value is 20.39 - 113.79 USD
45.17 USD
Intrinsic Value
Avista Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.39 - 113.79 |
45.17 |
21.4% |
| DCF (Growth 10y) |
25.85 - 115.46 |
49.74 |
33.7% |
| DCF (EBITDA 5y) |
12.29 - 33.16 |
23.86 |
-35.9% |
| DCF (EBITDA 10y) |
18.98 - 41.31 |
30.88 |
-17.0% |
| Fair Value |
19.69 - 19.69 |
19.69 |
-47.09% |
| P/E |
26.62 - 44.88 |
35.82 |
-3.7% |
| EV/EBITDA |
22.64 - 115.97 |
64.67 |
73.8% |
| EPV |
218.24 - 282.01 |
250.13 |
572.2% |
| DDM - Stable |
24.71 - 83.45 |
54.08 |
45.3% |
| DDM - Multi |
20.80 - 50.84 |
29.10 |
-21.8% |
Avista Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,946.29 |
| Beta |
-0.10 |
| Outstanding shares (mil) |
79.18 |
| Enterprise Value (mil) |
5,926.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.87% |
| Cost of Debt |
4.48% |
| WACC |
5.40% |