As of 2025-06-22, the Intrinsic Value of MDU Resources Group Inc (MDU) is 22.32 USD. This MDU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.99 USD, the upside of MDU Resources Group Inc is 39.60%.
The range of the Intrinsic Value is 12.54 - 49.22 USD
Based on its market price of 15.99 USD and our intrinsic valuation, MDU Resources Group Inc (MDU) is undervalued by 39.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.54 - 49.22 | 22.32 | 39.6% |
| DCF (Growth 10y) | 19.62 - 63.54 | 31.39 | 96.3% |
| DCF (EBITDA 5y) | 13.45 - 22.49 | 18.54 | 16.0% |
| DCF (EBITDA 10y) | 18.61 - 29.72 | 24.59 | 53.8% |
| Fair Value | 6.42 - 6.42 | 6.42 | -59.87% |
| P/E | 15.12 - 22.92 | 18.38 | 15.0% |
| EV/EBITDA | 8.11 - 22.38 | 17.03 | 6.5% |
| EPV | 30.94 - 41.81 | 36.37 | 127.5% |
| DDM - Stable | 13.71 - 42.02 | 27.87 | 74.3% |
| DDM - Multi | 14.45 - 33.16 | 19.99 | 25.0% |
| Market Cap (mil) | 3,267.24 |
| Beta | 0.85 |
| Outstanding shares (mil) | 204.33 |
| Enterprise Value (mil) | 5,401.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.65% |
| Cost of Debt | 4.64% |
| WACC | 5.51% |