CHESAPEAKE UTILITIES CORP (CPK)
Natural Gas Transmisison & Distribution · Utilities · $2.9B
Intrinsic Value (Consensus)
$90.99
Current Price
$120.63
Margin of Safety
-24.6%
24.6% Above Intrinsic Value
Value: $91
Price: $121
Valuation Model Estimates
Current Price: $120.63
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$95.61
Earnings Power Value
$57.96
Relative Value (P/E)
$119.40
Dividend Discount Model
Not applicable
—
Consensus Value
$90.99
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.5%
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
52
Profitability
15/25
Strength
9/25
Valuation
9/25
Growth
19/25
Financial Health Signals
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $5.97
- EPS (Forward)
- $6.78
- Book Value
- $68.06
- P/E Ratio
- 20.0
- Forward P/E
- 17.6
- PEG Ratio
- —
- ROE
- 8.8%
- Debt/Equity
- 94%
- Revenue Growth
- 18.1%
- Earnings Growth
- 13.5%
- Dividend Yield
- N/A
- Beta
- 1.00
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