CHESAPEAKE UTILITIES CORP (CPK)
Natural Gas Transmisison & Distribution · Utilities · $2.8B
Intrinsic Value (Consensus)
$90.99
Current Price
$119.40
Margin of Safety
-23.8%
23.8% Above Intrinsic Value
Value: $91
Price: $119
Valuation Model Estimates
Current Price: $119.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance