As of 2024-12-13, the Intrinsic Value of MDU Resources Group Inc (MDU) is 31.78 USD. This MDU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.79 USD, the upside of MDU Resources Group Inc is 69.10%.

The range of the Intrinsic Value is 24.57 - 43.52 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	24.57 - 43.52	31.78	69.1%
DCF (Growth 10y)	18.38 - 31.32	23.33	24.1%
DCF (EBITDA 5y)	23.42 - 35.77	29.71	58.1%
DCF (EBITDA 10y)	24.54 - 37.92	31.09	65.5%
Fair Value	18.08 - 18.08	18.08	-3.80%
P/E	28.60 - 103.79	61.42	226.9%
EV/EBITDA	9.20 - 57.23	34.25	82.3%
EPV	18.06 - 27.55	22.80	21.4%
DDM - Stable	15.79 - 32.62	24.21	28.8%
DDM - Multi	21.36 - 34.29	26.32	40.1%