Black Hills Corporation (BKH)
Diversified Utilities · Utilities · $5.5B
Intrinsic Value (Consensus)
$53.23
Current Price
$72.77
Margin of Safety
-26.9%
26.9% Above Intrinsic Value
Value: $53
Price: $73
Valuation Model Estimates
Current Price: $72.77
DCF (Discounted Cash Flow)
$53.34
Graham Number
$66.18
Earnings Power Value
$44.93
Relative Value (P/E)
$76.86
Dividend Discount Model
$24.85
Consensus Value
$53.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.8%
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
D
47
Profitability
15/25
Strength
13/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $3.84
- EPS (Forward)
- $3.95
- 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
- 2.8%
- Dividend Yield
- 1.8%
- Beta
- 0.71
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