As of 2024-07-27, the Intrinsic Value of Pinnacle West Capital Corp (PNW) is
80.56 USD. This PNW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.71 USD, the upside of Pinnacle West Capital Corp is
%.
The range of the Intrinsic Value is 32.90 - 212.75 USD
80.56 USD
Intrinsic Value
PNW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.90 - 212.75 |
80.56 |
-4.9% |
| DCF (Growth 10y) |
47.41 - 227.04 |
95.24 |
12.4% |
| DCF (EBITDA 5y) |
46.98 - 72.22 |
57.70 |
-31.9% |
| DCF (EBITDA 10y) |
64.41 - 97.25 |
78.56 |
-7.3% |
| Fair Value |
22.97 - 22.97 |
22.97 |
-72.88% |
| P/E |
78.10 - 90.87 |
84.58 |
-0.2% |
| EV/EBITDA |
87.86 - 170.71 |
120.91 |
42.7% |
| EPV |
315.42 - 411.74 |
363.58 |
329.2% |
| DDM - Stable |
45.63 - 125.85 |
85.74 |
1.2% |
| DDM - Multi |
59.40 - 118.36 |
78.19 |
-7.7% |
PNW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,619.67 |
| Beta |
-0.03 |
| Outstanding shares (mil) |
113.56 |
| Enterprise Value (mil) |
18,820.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.17% |
| Cost of Debt |
4.34% |
| WACC |
5.36% |