Otter Tail Corp (OTTR)
Electric Services · Utilities · $3.7B
Intrinsic Value (Consensus)
$93.65
Current Price
$89.12
Margin of Safety
+5.1%
5.1% Below Intrinsic Value
Value: $94
Price: $89
Valuation Model Estimates
Current Price: $89.12
DCF (Discounted Cash Flow)
$99.15
Graham Number
$80.87
Earnings Power Value
$63.59
Relative Value (P/E)
$131.00
Dividend Discount Model
$6.96
Consensus Value
$93.65
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%.
Health Score
C
59
Profitability
18/25
Strength
22/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
High free cash flow yield (8.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $6.55
- EPS (Forward)
- $6.68
- Book Value
- $44.38
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 14.8%
- Debt/Equity
- 52%
- Revenue Growth
- -2.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- 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