OTTR
Otter Tail Corp
Price:  
92.16 
USD
Volume:  
103,333.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OTTR Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Otter Tail Corp (OTTR) is 101.75 USD. This OTTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.16 USD, the upside of Otter Tail Corp is %.

The range of the Intrinsic Value is 81.76 - 133.31 USD

92.16 USD
Stock Price
101.75 USD
Intrinsic Value
Intrinsic Value Details

OTTR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.76 - 133.31 101.75 10.4%
DCF (Growth 10y) 93.02 - 146.48 113.86 23.5%
DCF (EBITDA 5y) 80.52 - 112.62 89.14 -3.3%
DCF (EBITDA 10y) 91.14 - 127.12 102.37 11.1%
Fair Value 183.16 - 183.16 183.16 98.75%
P/E 121.56 - 155.18 132.09 43.3%
EV/EBITDA (15.19) - 97.37 39.59 -57.0%
EPV (76.79) - (95.98) (86.38) -193.7%
DDM - Stable 59.94 - 116.96 88.45 -4.0%
DDM - Multi 68.01 - 103.67 82.17 -10.8%

OTTR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,850.44
Beta 1.19
Outstanding shares (mil) 41.78
Enterprise Value (mil) 4,555.82
Market risk premium 4.60%
Cost of Equity 7.60%
Cost of Debt 5.72%
WACC 7.05%