As of 2025-01-14, the Intrinsic Value of MDU Resources Group Inc (MDU) is
31.75 USD. This MDU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.75 USD, the upside of MDU Resources Group Inc is
78.90%.
The range of the Intrinsic Value is 25.01 - 42.34 USD
31.75 USD
Intrinsic Value
MDU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.01 - 42.34 |
31.75 |
78.9% |
| DCF (Growth 10y) |
18.71 - 30.47 |
23.30 |
31.3% |
| DCF (EBITDA 5y) |
22.81 - 34.97 |
29.45 |
65.9% |
| DCF (EBITDA 10y) |
24.15 - 37.01 |
30.86 |
73.8% |
| Fair Value |
18.08 - 18.08 |
18.08 |
1.84% |
| P/E |
27.39 - 101.63 |
58.38 |
228.9% |
| EV/EBITDA |
8.57 - 54.95 |
32.83 |
84.9% |
| EPV |
18.45 - 26.82 |
22.64 |
27.5% |
| DDM - Stable |
15.75 - 31.02 |
23.38 |
31.7% |
| DDM - Multi |
21.31 - 32.50 |
25.73 |
45.0% |
MDU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,619.05 |
| Beta |
1.37 |
| Outstanding shares (mil) |
203.89 |
| Enterprise Value (mil) |
5,967.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.65% |
| Cost of Debt |
4.47% |
| WACC |
6.06% |