PNW
Pinnacle West Capital Corp
Price:  
68.33 
USD
Volume:  
6,146,333.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNW Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Pinnacle West Capital Corp (PNW) is 79.27 USD. This PNW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.33 USD, the upside of Pinnacle West Capital Corp is %.

The range of the Intrinsic Value is 31.13 - 217.98 USD

68.33 USD
Stock Price
79.27 USD
Intrinsic Value
Intrinsic Value Details

PNW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.13 - 217.98 79.27 16.0%
DCF (Growth 10y) 58.16 - 269.76 112.92 65.3%
DCF (EBITDA 5y) 33.69 - 66.50 49.68 -27.3%
DCF (EBITDA 10y) 53.08 - 93.75 72.42 6.0%
Fair Value 21.06 - 21.06 21.06 -69.18%
P/E 66.88 - 72.35 69.89 2.3%
EV/EBITDA 70.53 - 160.39 105.39 54.2%
EPV 276.49 - 376.62 326.55 377.9%
DDM - Stable 39.07 - 112.37 75.72 10.8%
DDM - Multi 60.31 - 125.39 80.47 17.8%

PNW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,748.62
Beta 0.25
Outstanding shares (mil) 113.40
Enterprise Value (mil) 16,571.88
Market risk premium 4.60%
Cost of Equity 7.46%
Cost of Debt 4.34%
WACC 5.45%