As of 2024-12-12, the Intrinsic Value of Pinnacle West Capital Corp (PNW) is
115.28 USD. This PNW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.89 USD, the upside of Pinnacle West Capital Corp is
29.70%.
The range of the Intrinsic Value is 49.08 - 337.36 USD
115.28 USD
Intrinsic Value
PNW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.08 - 337.36 |
115.28 |
29.7% |
| DCF (Growth 10y) |
85.96 - 423.00 |
163.60 |
84.1% |
| DCF (EBITDA 5y) |
56.75 - 85.04 |
70.19 |
-21.0% |
| DCF (EBITDA 10y) |
88.81 - 127.43 |
106.96 |
20.3% |
| Fair Value |
27.07 - 27.07 |
27.07 |
-69.54% |
| P/E |
92.81 - 120.63 |
106.69 |
20.0% |
| EV/EBITDA |
89.07 - 192.10 |
130.96 |
47.3% |
| EPV |
365.03 - 467.33 |
416.18 |
368.2% |
| DDM - Stable |
67.86 - 225.46 |
146.66 |
65.0% |
| DDM - Multi |
81.08 - 196.80 |
113.41 |
27.6% |
PNW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,106.79 |
| Beta |
-0.01 |
| Outstanding shares (mil) |
113.70 |
| Enterprise Value (mil) |
19,737.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.87% |
| Cost of Debt |
4.28% |
| WACC |
4.74% |