As of 2025-07-12, the Intrinsic Value of Spark Energy Inc (SPKE) is 26.36 USD. This SPKE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.37 USD, the upside of Spark Energy Inc is 131.80%.
The range of the Intrinsic Value is 21.37 - 34.46 USD
Based on its market price of 11.37 USD and our intrinsic valuation, Spark Energy Inc (SPKE) is undervalued by 131.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.37 - 34.46 | 26.36 | 131.8% |
| DCF (Growth 10y) | 26.57 - 42.02 | 32.48 | 185.7% |
| DCF (EBITDA 5y) | 14.69 - 18.12 | 15.89 | 39.8% |
| DCF (EBITDA 10y) | 20.26 - 25.33 | 22.20 | 95.3% |
| Fair Value | 4.32 - 4.32 | 4.32 | -62.02% |
| P/E | 9.60 - 33.14 | 19.15 | 68.4% |
| EV/EBITDA | 10.57 - 14.79 | 11.88 | 4.4% |
| EPV | 47.00 - 63.05 | 55.03 | 384.0% |
| DDM - Stable | 7.47 - 15.43 | 11.45 | 0.7% |
| DDM - Multi | 16.90 - 26.62 | 20.63 | 81.5% |
| Market Cap (mil) | 402.81 |
| Beta | 1.09 |
| Outstanding shares (mil) | 35.43 |
| Enterprise Value (mil) | 466.31 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.07% |
| Cost of Debt | 4.55% |
| WACC | 6.39% |