As of 2024-12-15, the Intrinsic Value of Otter Tail Corp (OTTR) is
109.97 USD. This OTTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.88 USD, the upside of Otter Tail Corp is
44.90%.
The range of the Intrinsic Value is 87.47 - 146.13 USD
109.97 USD
Intrinsic Value
OTTR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
87.47 - 146.13 |
109.97 |
44.9% |
| DCF (Growth 10y) |
99.02 - 159.19 |
122.20 |
61.0% |
| DCF (EBITDA 5y) |
84.77 - 117.18 |
100.66 |
32.7% |
| DCF (EBITDA 10y) |
96.35 - 133.29 |
113.83 |
50.0% |
| Fair Value |
182.03 - 182.03 |
182.03 |
139.90% |
| P/E |
127.98 - 156.55 |
145.49 |
91.7% |
| EV/EBITDA |
(14.10) - 101.30 |
42.57 |
-43.9% |
| EPV |
(79.42) - (99.99) |
(89.70) |
-218.2% |
| DDM - Stable |
61.26 - 120.77 |
91.02 |
19.9% |
| DDM - Multi |
74.20 - 113.59 |
89.75 |
18.3% |
OTTR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,174.06 |
| Beta |
0.53 |
| Outstanding shares (mil) |
41.83 |
| Enterprise Value (mil) |
3,905.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.37% |
| Cost of Debt |
5.72% |
| WACC |
6.78% |