As of 2025-07-19, the Intrinsic Value of Pinnacle West Capital Corp (PNW) is 86.02 USD. This PNW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.51 USD, the upside of Pinnacle West Capital Corp is -7.00%.
The range of the Intrinsic Value is 52.22 - 145.07 USD
Based on its market price of 92.51 USD and our intrinsic valuation, Pinnacle West Capital Corp (PNW) is overvalued by 7.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.22 - 145.07 | 86.02 | -7.0% |
| DCF (Growth 10y) | 98.86 - 220.53 | 143.24 | 54.8% |
| DCF (EBITDA 5y) | 79.14 - 128.11 | 101.49 | 9.7% |
| DCF (EBITDA 10y) | 123.09 - 190.77 | 153.65 | 66.1% |
| Fair Value | 24.59 - 24.59 | 24.59 | -73.41% |
| P/E | 94.83 - 145.79 | 113.94 | 23.2% |
| EV/EBITDA | 107.38 - 212.05 | 146.79 | 58.7% |
| EPV | 347.87 - 463.21 | 405.54 | 338.4% |
| DDM - Stable | 50.68 - 111.75 | 81.22 | -12.2% |
| DDM - Multi | 83.27 - 138.98 | 103.81 | 12.2% |
| Market Cap (mil) | 11,045.69 |
| Beta | 0.27 |
| Outstanding shares (mil) | 119.40 |
| Enterprise Value (mil) | 20,766.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.38% |
| Cost of Debt | 4.28% |
| WACC | 5.01% |