BKH
Black Hills Corp
Price:  
56.76 
USD
Volume:  
518,889.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BKH Intrinsic Value

41.70 %
Upside

What is the intrinsic value of BKH?

As of 2025-07-11, the Intrinsic Value of Black Hills Corp (BKH) is 80.42 USD. This BKH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.76 USD, the upside of Black Hills Corp is 41.70%.

The range of the Intrinsic Value is 56.77 - 117.45 USD

Is BKH undervalued or overvalued?

Based on its market price of 56.76 USD and our intrinsic valuation, Black Hills Corp (BKH) is undervalued by 41.70%.

56.76 USD
Stock Price
80.42 USD
Intrinsic Value
Intrinsic Value Details

BKH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.77 - 117.45 80.42 41.7%
DCF (Growth 10y) 77.45 - 143.80 103.39 82.1%
DCF (EBITDA 5y) 34.41 - 68.84 54.20 -4.5%
DCF (EBITDA 10y) 57.21 - 97.00 79.09 39.3%
Fair Value 25.44 - 25.44 25.44 -55.17%
P/E 60.39 - 79.68 70.34 23.9%
EV/EBITDA 47.11 - 136.30 84.26 48.5%
EPV 342.59 - 438.79 390.69 588.3%
DDM - Stable 34.53 - 70.03 52.28 -7.9%
DDM - Multi 54.03 - 82.89 65.24 14.9%

BKH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,115.67
Beta 0.25
Outstanding shares (mil) 72.51
Enterprise Value (mil) 8,420.57
Market risk premium 4.60%
Cost of Equity 6.89%
Cost of Debt 4.28%
WACC 5.34%