PNW
Pinnacle West Capital Corp
Price:  
89.26 
USD
Volume:  
1,001,714.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNW Intrinsic Value

8.30 %
Upside

As of 2025-02-15, the Intrinsic Value of Pinnacle West Capital Corp (PNW) is 96.64 USD. This PNW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.26 USD, the upside of Pinnacle West Capital Corp is 8.30%.

The range of the Intrinsic Value is 36.75 - 296.51 USD

89.26 USD
Stock Price
96.64 USD
Intrinsic Value
Intrinsic Value Details

PNW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.75 - 296.51 96.64 8.3%
DCF (Growth 10y) 69.58 - 373.40 139.90 56.7%
DCF (EBITDA 5y) 54.50 - 82.79 67.43 -24.5%
DCF (EBITDA 10y) 83.24 - 123.69 101.64 13.9%
Fair Value 27.07 - 27.07 27.07 -69.67%
P/E 97.38 - 124.75 108.39 21.4%
EV/EBITDA 82.72 - 189.51 128.75 44.2%
EPV 330.81 - 450.34 390.58 337.6%
DDM - Stable 58.91 - 199.68 129.30 44.9%
DDM - Multi 70.15 - 174.13 98.80 10.7%

PNW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,148.86
Beta 0.36
Outstanding shares (mil) 113.70
Enterprise Value (mil) 19,779.51
Market risk premium 4.60%
Cost of Equity 6.44%
Cost of Debt 4.28%
WACC 5.03%