MDU
MDU Resources Group Inc
Price:  
15.99 
USD
Volume:  
2,249,683.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDU Intrinsic Value

39.60 %
Upside

What is the intrinsic value of MDU?

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

Is MDU undervalued or overvalued?

Based on its market price of 15.99 USD and our intrinsic valuation, MDU Resources Group Inc (MDU) is undervalued by 39.60%.

15.99 USD
Stock Price
22.32 USD
Intrinsic Value
Intrinsic Value Details

MDU Intrinsic Value - Valuation Summary

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%

MDU Intrinsic Value - Key Valuation Metrics

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%