IDACORP INC (IDA)
Electric Services · Utilities · $6.5B
Intrinsic Value (Consensus)
$95.65
Current Price
$118.00
Margin of Safety
-18.9%
18.9% Above Intrinsic Value
Value: $96
Price: $118
Valuation Model Estimates
Current Price: $118.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance