HALLADOR ENERGY CO (HNRG)
Electric Services · Utilities · $815M
Intrinsic Value (Consensus)
$10.26
Current Price
$17.30
Margin of Safety
-40.7%
40.7% Above Intrinsic Value
Value: $10
Price: $17
Valuation Model Estimates
Current Price: $17.30
DCF (Discounted Cash Flow)
$3.98
Graham Number
$8.56
Earnings Power Value
$9.32
Relative Value (P/E)
$19.20
Dividend Discount Model
Not applicable
—
Consensus Value
$10.26
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
63
Profitability
25/25
Strength
24/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 26% (above 20% is excellent)
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $0.96
- EPS (Forward)
- $1.01
- Book Value
- $3.39
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 26.2%
- Debt/Equity
- 19%
- Revenue Growth
- 0.8%
- Earnings Growth
- 5.0%
- 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: 2026-06-16
Source: Yahoo Finance