BKH
Black Hills Corp
Price:  
55.77 
USD
Volume:  
879,652.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BKH Intrinsic Value

39.80 %
Upside

What is the intrinsic value of BKH?

As of 2025-06-22, the Intrinsic Value of Black Hills Corp (BKH) is 77.96 USD. This BKH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.77 USD, the upside of Black Hills Corp is 39.80%.

The range of the Intrinsic Value is 53.10 - 118.36 USD

Is BKH undervalued or overvalued?

Based on its market price of 55.77 USD and our intrinsic valuation, Black Hills Corp (BKH) is undervalued by 39.80%.

55.77 USD
Stock Price
77.96 USD
Intrinsic Value
Intrinsic Value Details

BKH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.10 - 118.36 77.96 39.8%
DCF (Growth 10y) 72.95 - 144.88 100.44 80.1%
DCF (EBITDA 5y) 33.71 - 68.32 53.81 -3.5%
DCF (EBITDA 10y) 55.64 - 96.62 78.20 40.2%
Fair Value 25.44 - 25.44 25.44 -54.38%
P/E 59.61 - 77.94 68.97 23.7%
EV/EBITDA 47.44 - 135.11 84.26 51.1%
EPV 329.98 - 440.82 385.40 591.1%
DDM - Stable 32.70 - 70.26 51.48 -7.7%
DDM - Multi 51.07 - 83.17 63.10 13.1%

BKH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,043.88
Beta 0.25
Outstanding shares (mil) 72.51
Enterprise Value (mil) 8,348.78
Market risk premium 4.60%
Cost of Equity 7.10%
Cost of Debt 4.28%
WACC 5.43%