BKH
Black Hills Corp
Price:  
52.03 
USD
Volume:  
576,685.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BKH Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Black Hills Corp (BKH) is 71.69 USD. This BKH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.03 USD, the upside of Black Hills Corp is %.

The range of the Intrinsic Value is 32.77 - 173.54 USD

52.03 USD
Stock Price
71.69 USD
Intrinsic Value
Intrinsic Value Details

BKH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.77 - 173.54 71.69 37.8%
DCF (Growth 10y) 53.85 - 208.49 96.87 86.2%
DCF (EBITDA 5y) 34.77 - 66.59 58.96 13.3%
DCF (EBITDA 10y) 47.98 - 85.16 73.45 41.2%
Fair Value 19.29 - 19.29 19.29 -62.93%
P/E 55.32 - 70.60 63.23 21.5%
EV/EBITDA 35.53 - 167.18 105.51 102.8%
EPV 300.85 - 405.87 353.36 579.1%
DDM - Stable 30.44 - 84.64 57.54 10.6%
DDM - Multi 42.73 - 86.62 56.65 8.9%

BKH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,537.52
Beta 0.83
Outstanding shares (mil) 67.99
Enterprise Value (mil) 7,852.12
Market risk premium 4.60%
Cost of Equity 8.49%
Cost of Debt 4.31%
WACC 5.89%