As of 2024-12-15, the Intrinsic Value of Chesapeake Utilities Corp (CPK) is
152.90 USD. This CPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 127.37 USD, the upside of Chesapeake Utilities Corp is
20.00%.
The range of the Intrinsic Value is 69.77 - 590.28 USD
152.90 USD
Intrinsic Value
CPK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.77 - 590.28 |
152.90 |
20.0% |
| DCF (Growth 10y) |
94.68 - 659.16 |
185.19 |
45.4% |
| DCF (EBITDA 5y) |
32.09 - 73.87 |
53.32 |
-58.1% |
| DCF (EBITDA 10y) |
51.23 - 99.01 |
74.74 |
-41.3% |
| Fair Value |
43.61 - 43.61 |
43.61 |
-65.76% |
| P/E |
83.45 - 111.32 |
89.92 |
-29.4% |
| EV/EBITDA |
44.02 - 122.79 |
71.44 |
-43.9% |
| EPV |
95.12 - 139.22 |
117.17 |
-8.0% |
| DDM - Stable |
60.35 - 257.87 |
159.11 |
24.9% |
| DDM - Multi |
74.12 - 234.52 |
111.27 |
-12.6% |
CPK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,901.49 |
| Beta |
0.26 |
| Outstanding shares (mil) |
22.78 |
| Enterprise Value (mil) |
4,306.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.55% |
| Cost of Debt |
4.25% |
| WACC |
5.46% |