As of 2024-12-11, the Intrinsic Value of Idacorp Inc (IDA) is
126.98 USD. This IDA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 112.89 USD, the upside of Idacorp Inc is
12.50%.
The range of the Intrinsic Value is 89.07 - 196.06 USD
126.98 USD
Intrinsic Value
IDA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
89.07 - 196.06 |
126.98 |
12.5% |
| DCF (Growth 10y) |
110.21 - 226.35 |
151.50 |
34.2% |
| DCF (EBITDA 5y) |
69.28 - 97.84 |
80.38 |
-28.8% |
| DCF (EBITDA 10y) |
95.04 - 134.47 |
110.99 |
-1.7% |
| Fair Value |
26.52 - 26.52 |
26.52 |
-76.51% |
| P/E |
93.45 - 114.25 |
107.02 |
-5.2% |
| EV/EBITDA |
68.94 - 146.39 |
98.57 |
-12.7% |
| EPV |
184.16 - 268.32 |
226.24 |
100.4% |
| DDM - Stable |
51.70 - 127.94 |
89.82 |
-20.4% |
| DDM - Multi |
68.70 - 129.44 |
89.48 |
-20.7% |
IDA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,013.65 |
| Beta |
-0.20 |
| Outstanding shares (mil) |
53.27 |
| Enterprise Value (mil) |
8,709.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.46% |
| Cost of Debt |
4.45% |
| WACC |
5.67% |