CPK
Chesapeake Utilities Corp
Price:  
120.11 
USD
Volume:  
66,384.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPK Intrinsic Value

8.40 %
Upside

What is the intrinsic value of CPK?

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

Is CPK undervalued or overvalued?

Based on its market price of 120.11 USD and our intrinsic valuation, Chesapeake Utilities Corp (CPK) is undervalued by 8.40%.

120.11 USD
Stock Price
130.20 USD
Intrinsic Value
Intrinsic Value Details

CPK Intrinsic Value - Valuation Summary

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%

CPK Intrinsic Value - Key Valuation Metrics

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%