Idacorp Inc
NYSE:IDA

Watchlist Manager
Idacorp Inc Logo
Idacorp Inc
NYSE:IDA
Watchlist
Price: 108.78 USD -0.2% Market Closed
Market Cap: 5.8B USD
Have any thoughts about
Idacorp Inc?
Write Note

Relative Value

The Relative Value of one IDA stock under the Base Case scenario is 173.55 USD. Compared to the current market price of 108.78 USD, Idacorp Inc is Undervalued by 37%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

IDA Relative Value
Base Case
173.55 USD
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
31
Median 3Y
3.2
Median 5Y
3.3
Industry
1.6
Forward
3.1
vs History
19
vs Industry
29
Median 3Y
19.8
Median 5Y
19.6
Industry
15.1
Forward
19.9
vs History
84
vs Industry
28
Median 3Y
15.2
Median 5Y
12.6
Industry
7
vs History
vs Industry
17
Median 3Y
16.2
Median 5Y
20.6
Industry
13.9
vs History
49
vs Industry
37
Median 3Y
1.8
Median 5Y
1.8
Industry
1.4
vs History
36
vs Industry
33
Median 3Y
4.4
Median 5Y
4.5
Industry
2.7
Forward
4.5
vs History
52
vs Industry
58
Median 3Y
6.4
Median 5Y
6.1
Industry
7.5
vs History
4
vs Industry
26
Median 3Y
14.5
Median 5Y
13.9
Industry
10.3
Forward
14.2
vs History
4
vs Industry
17
Median 3Y
22.6
Median 5Y
21.8
Industry
14.6
Forward
24.3
vs History
82
vs Industry
26
Median 3Y
20.4
Median 5Y
17.3
Industry
11.1
vs History
vs Industry
Median 3Y
-23.2
Median 5Y
47.5
Industry
16.8
vs History
25
vs Industry
42
Median 3Y
1
Median 5Y
1
Industry
0.9

Multiples Across Competitors

IDA Competitors Multiples
Idacorp Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Idacorp Inc
NYSE:IDA
5.8B USD 3.1 20.5 15.4 26
US
Nextera Energy Inc
NYSE:NEE
147.4B USD 5.6 21.2 15.4 26
US
Southern Co
NYSE:SO
90.8B USD 3.4 19.2 12.5 21.8
ES
Iberdrola SA
MAD:IBE
84.9B EUR 1.9 12.8 7 10.6
US
Duke Energy Corp
NYSE:DUK
83.6B USD 2.8 19.9 11.7 21.4
IT
Enel SpA
MIL:ENEL
69.2B EUR 0.6 7.9 4 5.4
US
Constellation Energy Corp
NASDAQ:CEG
71.1B USD 3 24.8 12.7 23.1
US
PG&E Corp
NYSE:PCG
51.8B USD 2.1 18.9 11.8 20.9
US
American Electric Power Company Inc
NASDAQ:AEP
49.3B USD 2.5 18.7 12.4 22.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
DK
Oersted A/S
SWB:D2G
39B EUR 4.6 58.2 24.1 24.1
P/E Multiple
Earnings Growth P/E to Growth
US
Idacorp Inc
NYSE:IDA
Average P/E: 22.2
20.5
30%
0.7
US
Nextera Energy Inc
NYSE:NEE
21.2
14%
1.6
US
Southern Co
NYSE:SO
19.2
31%
0.6
ES
Iberdrola SA
MAD:IBE
12.8
24%
0.5
US
Duke Energy Corp
NYSE:DUK
19.9
93%
0.2
IT
Enel SpA
MIL:ENEL
7.9
112%
0.1
US
Constellation Energy Corp
NASDAQ:CEG
24.8
93%
0.3
US
PG&E Corp
NYSE:PCG
18.9
91%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
18.7
53%
0.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
DK
O
Oersted A/S
SWB:D2G
58.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Idacorp Inc
NYSE:IDA
Average EV/EBITDA: 12.7
15.4
48%
0.3
US
Nextera Energy Inc
NYSE:NEE
15.4
24%
0.6
US
Southern Co
NYSE:SO
12.5
28%
0.4
ES
Iberdrola SA
MAD:IBE
7
16%
0.4
US
Duke Energy Corp
NYSE:DUK
11.7
25%
0.5
IT
Enel SpA
MIL:ENEL
4
1%
4.7
US
Constellation Energy Corp
NASDAQ:CEG
12.7
28%
0.5
US
PG&E Corp
NYSE:PCG
11.8
60%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
38%
0.3
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.1
153%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Idacorp Inc
NYSE:IDA
Average EV/EBIT: 20.2
26
52%
0.5
US
Nextera Energy Inc
NYSE:NEE
26
26%
1
US
Southern Co
NYSE:SO
21.8
46%
0.5
ES
Iberdrola SA
MAD:IBE
10.6
21%
0.5
US
Duke Energy Corp
NYSE:DUK
21.4
35%
0.6
IT
Enel SpA
MIL:ENEL
5.4
1%
3.8
US
Constellation Energy Corp
NASDAQ:CEG
23.1
161%
0.1
US
PG&E Corp
NYSE:PCG
20.9
99%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
22.4
56%
0.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.1
64%
0.4

See Also

Discover More
Back to Top