As of 2024-12-12, the Intrinsic Value of PNM Resources Inc (PNM) is
46.08 USD. This PNM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.77 USD, the upside of PNM Resources Inc is
10.30%.
The range of the Intrinsic Value is 4.70 - 359.59 USD
46.08 USD
Intrinsic Value
PNM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.70 - 359.59 |
46.08 |
10.3% |
| DCF (Growth 10y) |
(8.17) - 225.37 |
19.19 |
-54.1% |
| DCF (EBITDA 5y) |
16.26 - 33.36 |
22.54 |
-46.0% |
| DCF (EBITDA 10y) |
17.81 - 38.41 |
25.68 |
-38.5% |
| Fair Value |
11.94 - 11.94 |
11.94 |
-71.40% |
| P/E |
14.30 - 19.85 |
17.57 |
-57.9% |
| EV/EBITDA |
34.76 - 70.36 |
47.07 |
12.7% |
| EPV |
141.89 - 194.83 |
168.36 |
303.1% |
| DDM - Stable |
12.20 - 46.91 |
29.55 |
-29.3% |
| DDM - Multi |
15.41 - 39.93 |
21.58 |
-48.3% |
PNM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,767.65 |
| Beta |
-0.06 |
| Outstanding shares (mil) |
90.20 |
| Enterprise Value (mil) |
8,672.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.53% |
| Cost of Debt |
4.62% |
| WACC |
5.09% |