As of 2024-12-15, the Intrinsic Value of MGE Energy Inc (MGEE) is
70.67 USD. This MGEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.75 USD, the upside of MGE Energy Inc is
-27.70%.
The range of the Intrinsic Value is 42.37 - 153.84 USD
70.67 USD
Intrinsic Value
MGEE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.37 - 153.84 |
70.67 |
-27.7% |
| DCF (Growth 10y) |
47.33 - 153.67 |
74.51 |
-23.8% |
| DCF (EBITDA 5y) |
41.62 - 57.06 |
47.41 |
-51.5% |
| DCF (EBITDA 10y) |
47.05 - 66.62 |
54.77 |
-44.0% |
| Fair Value |
22.93 - 22.93 |
22.93 |
-76.55% |
| P/E |
56.83 - 70.44 |
65.89 |
-32.6% |
| EV/EBITDA |
50.00 - 88.32 |
63.99 |
-34.5% |
| EPV |
104.39 - 151.11 |
127.75 |
30.7% |
| DDM - Stable |
35.09 - 125.88 |
80.48 |
-17.7% |
| DDM - Multi |
44.23 - 117.18 |
63.51 |
-35.0% |
MGEE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,539.53 |
| Beta |
0.34 |
| Outstanding shares (mil) |
36.21 |
| Enterprise Value (mil) |
4,293.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.44% |
| Cost of Debt |
4.29% |
| WACC |
5.92% |