As of 2024-12-11, the Intrinsic Value of Southwest Gas Holdings Inc (SWX) is
85.39 USD. This SWX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.78 USD, the upside of Southwest Gas Holdings Inc is
14.20%.
The range of the Intrinsic Value is 21.03 - 622.64 USD
85.39 USD
Intrinsic Value
SWX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.03 - 622.64 |
85.39 |
14.2% |
| DCF (Growth 10y) |
58.58 - 869.35 |
145.73 |
94.9% |
| DCF (EBITDA 5y) |
53.93 - 126.05 |
89.45 |
19.6% |
| DCF (EBITDA 10y) |
69.02 - 156.04 |
110.04 |
47.2% |
| Fair Value |
12.49 - 12.49 |
12.49 |
-83.30% |
| P/E |
45.17 - 59.31 |
51.93 |
-30.6% |
| EV/EBITDA |
23.16 - 78.79 |
61.64 |
-17.6% |
| EPV |
53.58 - 107.03 |
80.30 |
7.4% |
| DDM - Stable |
30.69 - 117.49 |
74.09 |
-0.9% |
| DDM - Multi |
56.14 - 153.40 |
80.64 |
7.8% |
SWX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,364.72 |
| Beta |
0.58 |
| Outstanding shares (mil) |
71.74 |
| Enterprise Value (mil) |
9,983.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.81% |
| Cost of Debt |
5.50% |
| WACC |
5.58% |