MDU RESOURCES GROUP INC (MDU)
Mining & Quarrying of Nonmetallic Minerals (No Fuels) · Materials · $3.8B
Intrinsic Value (Consensus)
$17.32
Current Price
$18.60
Margin of Safety
-6.9%
6.9% Above Intrinsic Value
Value: $17
Price: $19
Valuation Model Estimates
Current Price: $18.60
DCF (Discounted Cash Flow)
$24.85
Graham Number
$16.81
Earnings Power Value
$9.03
Relative Value (P/E)
$18.60
Dividend Discount Model
$1.69
Consensus Value
$17.32
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $0.93
- EPS (Forward)
- $0.95
- Book Value
- $13.51
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.9%
- Debt/Equity
- 97%
- Revenue Growth
- 6.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance