PNW
Pinnacle West Capital Corp
Price:  
90.42 
USD
Volume:  
757,636.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNW Intrinsic Value

-4.20 %
Upside

What is the intrinsic value of PNW?

As of 2025-07-07, the Intrinsic Value of Pinnacle West Capital Corp (PNW) is 86.63 USD. This PNW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.42 USD, the upside of Pinnacle West Capital Corp is -4.20%.

The range of the Intrinsic Value is 52.57 - 146.34 USD

Is PNW undervalued or overvalued?

Based on its market price of 90.42 USD and our intrinsic valuation, Pinnacle West Capital Corp (PNW) is overvalued by 4.20%.

90.42 USD
Stock Price
86.63 USD
Intrinsic Value
Intrinsic Value Details

PNW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 52.57 - 146.34 86.63 -4.2%
DCF (Growth 10y) 99.36 - 222.28 144.11 59.4%
DCF (EBITDA 5y) 80.22 - 123.01 99.05 9.5%
DCF (EBITDA 10y) 124.39 - 185.08 151.07 67.1%
Fair Value 24.59 - 24.59 24.59 -72.80%
P/E 94.05 - 140.31 113.16 25.1%
EV/EBITDA 108.91 - 203.59 145.31 60.7%
EPV 348.88 - 465.20 407.04 350.2%
DDM - Stable 50.78 - 112.40 81.59 -9.8%
DDM - Multi 83.44 - 139.81 104.17 15.2%

PNW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,796.15
Beta 0.26
Outstanding shares (mil) 119.40
Enterprise Value (mil) 20,517.04
Market risk premium 4.60%
Cost of Equity 6.36%
Cost of Debt 4.28%
WACC 5.00%