PNW
Pinnacle West Capital Corp
Price:  
74.74 
USD
Volume:  
933,169.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNW Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Pinnacle West Capital Corp (PNW) is 78.28 USD. This PNW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.74 USD, the upside of Pinnacle West Capital Corp is %.

The range of the Intrinsic Value is 32.23 - 202.10 USD

74.74 USD
Stock Price
78.28 USD
Intrinsic Value
Intrinsic Value Details

PNW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.23 - 202.10 78.28 4.7%
DCF (Growth 10y) 46.64 - 215.88 92.74 24.1%
DCF (EBITDA 5y) 42.52 - 63.96 51.39 -31.2%
DCF (EBITDA 10y) 59.98 - 88.45 72.08 -3.6%
Fair Value 22.97 - 22.97 22.97 -69.27%
P/E 72.24 - 83.61 78.06 4.4%
EV/EBITDA 78.23 - 155.38 110.48 47.8%
EPV 313.46 - 404.91 359.18 380.6%
DDM - Stable 44.27 - 116.99 80.63 7.9%
DDM - Multi 57.60 - 109.99 74.79 0.1%

PNW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,487.47
Beta 0.07
Outstanding shares (mil) 113.56
Enterprise Value (mil) 17,688.22
Market risk premium 4.60%
Cost of Equity 7.40%
Cost of Debt 4.34%
WACC 5.41%