IDA
Idacorp Inc
Price:  
91.08 
USD
Volume:  
231,219.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDA Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Idacorp Inc (IDA) is 124.16 USD. This IDA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.08 USD, the upside of Idacorp Inc is %.

The range of the Intrinsic Value is 94.56 - 170.47 USD

91.08 USD
Stock Price
124.16 USD
Intrinsic Value
Intrinsic Value Details

IDA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 94.56 - 170.47 124.16 36.3%
DCF (Growth 10y) 119.69 - 202.29 152.01 66.9%
DCF (EBITDA 5y) 72.89 - 92.69 82.24 -9.7%
DCF (EBITDA 10y) 101.17 - 128.60 114.02 25.2%
Fair Value 24.99 - 24.99 24.99 -72.56%
P/E 85.52 - 101.50 90.12 -1.1%
EV/EBITDA 74.45 - 119.62 92.62 1.7%
EPV 190.65 - 245.29 217.97 139.3%
DDM - Stable 45.80 - 93.01 69.40 -23.8%
DDM - Multi 70.80 - 108.92 85.59 -6.0%

IDA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,616.85
Beta 0.37
Outstanding shares (mil) 50.69
Enterprise Value (mil) 7,285.03
Market risk premium 4.60%
Cost of Equity 7.24%
Cost of Debt 4.51%
WACC 6.02%