IDA
Idacorp Inc
Price:  
89.75 
USD
Volume:  
328,651.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDA Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Idacorp Inc (IDA) is 104.99 USD. This IDA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.75 USD, the upside of Idacorp Inc is %.

The range of the Intrinsic Value is 80.40 - 142.62 USD

89.75 USD
Stock Price
104.99 USD
Intrinsic Value
Intrinsic Value Details

IDA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 80.40 - 142.62 104.99 17.0%
DCF (Growth 10y) 95.35 - 159.16 120.68 34.5%
DCF (EBITDA 5y) 63.75 - 75.04 69.26 -22.8%
DCF (EBITDA 10y) 83.52 - 101.34 92.08 2.6%
Fair Value 25.81 - 25.81 25.81 -71.25%
P/E 63.74 - 91.87 79.13 -11.8%
EV/EBITDA 73.87 - 91.87 82.01 -8.6%
EPV 173.97 - 224.65 199.31 122.1%
DDM - Stable 43.97 - 86.74 65.35 -27.2%
DDM - Multi 61.24 - 91.59 73.23 -18.4%

IDA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,543.15
Beta 0.51
Outstanding shares (mil) 50.62
Enterprise Value (mil) 7,041.31
Market risk premium 4.60%
Cost of Equity 7.79%
Cost of Debt 4.51%
WACC 6.56%