MDU
MDU Resources Group Inc
Price:  
24.48 
USD
Volume:  
1,055,681.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDU Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of MDU Resources Group Inc (MDU) is 11.83 USD. This MDU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.48 USD, the upside of MDU Resources Group Inc is %.

The range of the Intrinsic Value is 3.28 - 34.86 USD

24.48 USD
Stock Price
11.83 USD
Intrinsic Value
Intrinsic Value Details

MDU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3.28 - 34.86 11.83 -51.7%
DCF (Growth 10y) 55.71 - 182.68 90.10 268.0%
DCF (EBITDA 5y) 53.55 - 80.95 71.05 190.2%
DCF (EBITDA 10y) 97.15 - 153.68 129.77 430.1%
Fair Value 21.75 - 21.75 21.75 -11.16%
P/E 32.21 - 109.98 64.59 163.8%
EV/EBITDA 10.99 - 61.15 37.02 51.2%
EPV 14.96 - 25.74 20.35 -16.9%
DDM - Stable 19.54 - 59.10 39.32 60.6%
DDM - Multi 74.21 - 172.50 103.56 323.0%

MDU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,991.23
Beta 0.80
Outstanding shares (mil) 203.89
Enterprise Value (mil) 7,288.33
Market risk premium 4.60%
Cost of Equity 7.98%
Cost of Debt 4.71%
WACC 6.65%