AVA
Avista Corp
Price:  
37.43 
USD
Volume:  
1,811,506.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Avista Intrinsic Value

13.90 %
Upside

What is the intrinsic value of Avista?

As of 2025-06-22, the Intrinsic Value of Avista Corp (AVA) is 42.65 USD. This Avista valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.43 USD, the upside of Avista Corp is 13.90%.

The range of the Intrinsic Value is 30.05 - 61.85 USD

Is Avista undervalued or overvalued?

Based on its market price of 37.43 USD and our intrinsic valuation, Avista Corp (AVA) is undervalued by 13.90%.

37.43 USD
Stock Price
42.65 USD
Intrinsic Value
Intrinsic Value Details

Avista Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.05 - 61.85 42.65 13.9%
DCF (Growth 10y) 47.35 - 84.59 62.14 66.0%
DCF (EBITDA 5y) 22.71 - 44.18 35.43 -5.3%
DCF (EBITDA 10y) 38.27 - 63.31 52.58 40.5%
Fair Value 11.64 - 11.64 11.64 -68.91%
P/E 35.54 - 39.34 37.63 0.5%
EV/EBITDA 29.15 - 110.69 64.05 71.1%
EPV 265.41 - 316.46 290.94 677.3%
DDM - Stable 22.99 - 48.18 35.58 -4.9%
DDM - Multi 32.79 - 51.56 39.94 6.7%

Avista Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,015.36
Beta -0.02
Outstanding shares (mil) 80.56
Enterprise Value (mil) 5,982.36
Market risk premium 4.60%
Cost of Equity 6.72%
Cost of Debt 4.51%
WACC 5.42%