
Pinnacle West Capital Corp
NYSE:PNW

Intrinsic Value
The intrinsic value of one
PNW
stock under the Base Case scenario is
125.42
USD.
Compared to the current market price of 94.17 USD,
Pinnacle West Capital Corp
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Pinnacle West Capital Corp
Fundamental Analysis

Repeated rate-case setbacks and tightened oversight by the Arizona Corporation Commission pose a significant risk to Pinnacle West’s earnings, as APS may have difficulty recovering new infrastructure investments and other expenses.
Arizona’s rapidly growing population and economic expansion are boosting electricity demand, positioning Pinnacle West’s utility, APS, for sustainable customer and revenue growth in the coming years.

Revenue & Expenses Breakdown
Pinnacle West Capital Corp
Balance Sheet Decomposition
Pinnacle West Capital Corp
Current Assets | 1.7B |
Cash & Short-Term Investments | 3.8m |
Receivables | 500.8m |
Other Current Assets | 1.2B |
Non-Current Assets | 24.4B |
PP&E | 20.2B |
Intangibles | 591.3m |
Other Non-Current Assets | 3.6B |
Free Cash Flow Analysis
Pinnacle West Capital Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Pinnacle West Capital Corp
Revenue
|
5.1B
USD
|
Operating Expenses
|
-4.1B
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-403.3m
USD
|
Net Income
|
608.8m
USD
|
PNW Profitability Score
Profitability Due Diligence
Pinnacle West Capital Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Pinnacle West Capital Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
PNW Solvency Score
Solvency Due Diligence
Pinnacle West Capital Corp's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
Pinnacle West Capital Corp's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PNW Price Targets Summary
Pinnacle West Capital Corp
According to Wall Street analysts, the average 1-year price target for
PNW
is 97.94 USD
with a low forecast of 81.13 USD and a high forecast of 115.5 USD.
Dividends
Current shareholder yield for PNW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PNW
stock under the Base Case scenario is
125.42
USD.
Compared to the current market price of 94.17 USD,
Pinnacle West Capital Corp
is
Undervalued by 25%.