As of 2025-05-24, the Intrinsic Value of Idacorp Inc (IDA) is 150.78 USD. This IDA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.57 USD, the upside of Idacorp Inc is 30.50%.
The range of the Intrinsic Value is 109.54 - 223.90 USD
Based on its market price of 115.57 USD and our intrinsic valuation, Idacorp Inc (IDA) is undervalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.54 - 223.90 | 150.78 | 30.5% |
| DCF (Growth 10y) | 118.66 - 230.07 | 159.01 | 37.6% |
| DCF (EBITDA 5y) | 93.28 - 125.45 | 108.13 | -6.4% |
| DCF (EBITDA 10y) | 110.73 - 152.03 | 129.57 | 12.1% |
| Fair Value | 27.83 - 27.83 | 27.83 | -75.92% |
| P/E | 83.41 - 124.28 | 109.15 | -5.6% |
| EV/EBITDA | 91.40 - 144.94 | 113.43 | -1.9% |
| EPV | 162.39 - 236.19 | 199.29 | 72.4% |
| DDM - Stable | 51.37 - 121.04 | 86.21 | -25.4% |
| DDM - Multi | 61.58 - 110.60 | 78.89 | -31.7% |
| Market Cap (mil) | 6,243.09 |
| Beta | 0.08 |
| Outstanding shares (mil) | 54.02 |
| Enterprise Value (mil) | 9,055.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.86% |
| Cost of Debt | 4.38% |
| WACC | 5.89% |