Avista Corporation (AVA)
Diversified Utilities · Utilities · $3.3B
Intrinsic Value (Consensus)
$45.09
Current Price
$39.77
Margin of Safety
+13.4%
13.4% Below Intrinsic Value
Value: $45
Price: $40
Valuation Model Estimates
Current Price: $39.77
DCF (Discounted Cash Flow)
$52.57
Graham Number
$43.07
Earnings Power Value
$34.45
Relative Value (P/E)
$50.29
Dividend Discount Model
Not applicable
—
Consensus Value
$45.09
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
53
Profitability
15/25
Strength
13/25
Valuation
15/25
Growth
10/25
Financial Health Signals
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $2.51
- EPS (Forward)
- $2.64
- Book Value
- $32.78
- P/E Ratio
- 20.0
- Forward P/E
- 19.2
- PEG Ratio
- —
- ROE
- 7.1%
- Debt/Equity
- 44%
- Revenue Growth
- 1.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 0.24
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-21
Source: Yahoo Finance