MGEE
MGE Energy Inc
Price:  
78.22 
USD
Volume:  
128,898.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGEE Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of MGE Energy Inc (MGEE) is 64.89 USD. This MGEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.22 USD, the upside of MGE Energy Inc is %.

The range of the Intrinsic Value is 42.43 - 117.33 USD

78.22 USD
Stock Price
64.89 USD
Intrinsic Value
Intrinsic Value Details

MGEE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.43 - 117.33 64.89 -17.0%
DCF (Growth 10y) 46.96 - 116.36 67.92 -13.2%
DCF (EBITDA 5y) 43.15 - 55.34 48.21 -38.4%
DCF (EBITDA 10y) 47.99 - 63.11 54.45 -30.4%
Fair Value 23.31 - 23.31 23.31 -70.21%
P/E 58.17 - 69.34 61.36 -21.6%
EV/EBITDA 55.41 - 82.75 65.73 -16.0%
EPV 100.25 - 132.43 116.34 48.7%
DDM - Stable 33.20 - 92.71 62.96 -19.5%
DDM - Multi 43.42 - 89.36 57.93 -25.9%

MGEE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,830.00
Beta 0.38
Outstanding shares (mil) 36.18
Enterprise Value (mil) 3,577.14
Market risk premium 4.60%
Cost of Equity 7.13%
Cost of Debt 4.35%
WACC 6.35%