CPK
Chesapeake Utilities Corp
Price:  
99.82 
USD
Volume:  
217,243.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPK Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Chesapeake Utilities Corp (CPK) is 117.32 USD. This CPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.82 USD, the upside of Chesapeake Utilities Corp is %.

The range of the Intrinsic Value is 68.96 - 263.23 USD

99.82 USD
Stock Price
117.32 USD
Intrinsic Value
Intrinsic Value Details

CPK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.96 - 263.23 117.32 17.5%
DCF (Growth 10y) 94.10 - 311.09 148.40 48.7%
DCF (EBITDA 5y) 59.89 - 91.47 76.15 -23.7%
DCF (EBITDA 10y) 77.69 - 115.70 96.55 -3.3%
Fair Value 36.89 - 36.89 36.89 -63.05%
P/E 57.40 - 73.65 66.01 -33.9%
EV/EBITDA 65.14 - 103.38 81.28 -18.6%
EPV 76.02 - 104.40 90.21 -9.6%
DDM - Stable 42.42 - 131.77 87.09 -12.8%
DDM - Multi 72.63 - 167.76 100.52 0.7%

CPK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,220.00
Beta 0.68
Outstanding shares (mil) 22.24
Enterprise Value (mil) 3,000.57
Market risk premium 4.60%
Cost of Equity 7.62%
Cost of Debt 4.31%
WACC 6.44%