BLACK HILLS CORP /SD/ (BKH)
Electric Services · Utilities · $6.0B
Intrinsic Value (Consensus)
$61.86
Current Price
$79.60
Margin of Safety
-22.3%
22.3% Above Intrinsic Value
Value: $62
Price: $80
Valuation Model Estimates
Current Price: $79.60
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$67.34
Earnings Power Value
$38.64
Relative Value (P/E)
$79.60
Dividend Discount Model
$17.17
Consensus Value
$61.86
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $3.98
- EPS (Forward)
- $4.06
- Book Value
- $50.64
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.6%
- Debt/Equity
- 49%
- Revenue Growth
- 9.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance