As of 2024-12-13, the Intrinsic Value of Black Hills Corp (BKH) is
77.44 USD. This BKH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 60.96 USD, the upside of Black Hills Corp is
27.00%.
The range of the Intrinsic Value is 34.33 - 208.14 USD
77.44 USD
Intrinsic Value
BKH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.33 - 208.14 |
77.44 |
27.0% |
| DCF (Growth 10y) |
59.44 - 260.27 |
109.49 |
79.6% |
| DCF (EBITDA 5y) |
21.29 - 57.02 |
40.64 |
-33.3% |
| DCF (EBITDA 10y) |
37.98 - 79.02 |
59.28 |
-2.8% |
| Fair Value |
17.80 - 17.80 |
17.80 |
-70.80% |
| P/E |
52.26 - 77.24 |
62.52 |
2.6% |
| EV/EBITDA |
36.32 - 137.23 |
81.38 |
33.5% |
| EPV |
318.08 - 431.66 |
374.87 |
514.9% |
| DDM - Stable |
35.43 - 119.48 |
77.45 |
27.1% |
| DDM - Multi |
48.82 - 119.97 |
68.50 |
12.4% |
BKH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,362.91 |
| Beta |
0.04 |
| Outstanding shares (mil) |
71.57 |
| Enterprise Value (mil) |
8,616.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.86% |
| Cost of Debt |
4.28% |
| WACC |
5.38% |