OTTR
Otter Tail Corp
Price:  
79.33 
USD
Volume:  
145,759.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OTTR Intrinsic Value

53.60 %
Upside

What is the intrinsic value of OTTR?

As of 2025-06-13, the Intrinsic Value of Otter Tail Corp (OTTR) is 121.88 USD. This OTTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.33 USD, the upside of Otter Tail Corp is 53.60%.

The range of the Intrinsic Value is 96.70 - 162.79 USD

Is OTTR undervalued or overvalued?

Based on its market price of 79.33 USD and our intrinsic valuation, Otter Tail Corp (OTTR) is undervalued by 53.60%.

79.33 USD
Stock Price
121.88 USD
Intrinsic Value
Intrinsic Value Details

OTTR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 96.70 - 162.79 121.88 53.6%
DCF (Growth 10y) 107.17 - 173.89 132.72 67.3%
DCF (EBITDA 5y) 96.50 - 127.89 108.03 36.2%
DCF (EBITDA 10y) 107.82 - 145.44 122.45 54.3%
Fair Value 176.27 - 176.27 176.27 122.19%
P/E 131.80 - 194.12 154.51 94.8%
EV/EBITDA (10.90) - 106.98 45.06 -43.2%
EPV (78.31) - (99.05) (88.68) -211.8%
DDM - Stable 58.44 - 115.61 87.03 9.7%
DDM - Multi 76.00 - 117.14 92.20 16.2%

OTTR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,323.93
Beta 0.40
Outstanding shares (mil) 41.90
Enterprise Value (mil) 4,091.48
Market risk premium 4.60%
Cost of Equity 7.47%
Cost of Debt 5.67%
WACC 6.79%