As of 2025-06-12, the Intrinsic Value of Chesapeake Utilities Corp (CPK) is 130.20 USD. This CPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.11 USD, the upside of Chesapeake Utilities Corp is 8.40%.
The range of the Intrinsic Value is 92.90 - 192.87 USD
Based on its market price of 120.11 USD and our intrinsic valuation, Chesapeake Utilities Corp (CPK) is undervalued by 8.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.90 - 192.87 | 130.20 | 8.4% |
| DCF (Growth 10y) | 157.47 - 295.56 | 209.11 | 74.1% |
| DCF (EBITDA 5y) | 91.17 - 138.27 | 113.61 | -5.4% |
| DCF (EBITDA 10y) | 146.79 - 214.83 | 178.55 | 48.7% |
| Fair Value | 70.94 - 70.94 | 70.94 | -40.94% |
| P/E | 87.44 - 118.37 | 103.49 | -13.8% |
| EV/EBITDA | 71.83 - 112.42 | 89.43 | -25.5% |
| EPV | 92.58 - 135.68 | 114.13 | -5.0% |
| DDM - Stable | 50.90 - 105.02 | 77.96 | -35.1% |
| DDM - Multi | 87.96 - 139.65 | 107.81 | -10.2% |
| Market Cap (mil) | 2,802.17 |
| Beta | 0.04 |
| Outstanding shares (mil) | 23.33 |
| Enterprise Value (mil) | 4,302.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.90% |
| Cost of Debt | 4.47% |
| WACC | 5.65% |