IDACORP INC (IDA)
Electric Services · Utilities · $7.8B
Intrinsic Value (Consensus)
$95.65
Current Price
$143.13
Margin of Safety
-33.2%
33.2% Above Intrinsic Value
Value: $96
Price: $143
Valuation Model Estimates
Current Price: $143.13
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$93.01
Earnings Power Value
$57.28
Relative Value (P/E)
$118.00
Dividend Discount Model
$114.29
Consensus Value
$95.65
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.3%
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
38
Profitability
15/25
Strength
9/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Negative free cash flow — company is burning cash
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $5.90
- EPS (Forward)
- $6.33
- Book Value
- $65.17
- P/E Ratio
- 20.0
- Forward P/E
- 18.6
- PEG Ratio
- —
- ROE
- 9.1%
- Debt/Equity
- 93%
- Revenue Growth
- -1.2%
- Earnings Growth
- 7.3%
- Dividend Yield
- 2.9%
- 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