Otter Tail Corp (OTTR)
Electric Services · Utilities · $5.5B
Intrinsic Value (Consensus)
$93.65
Current Price
$131.00
Margin of Safety
-28.5%
28.5% Above Intrinsic Value
Value: $94
Price: $131
Valuation Model Estimates
Current Price: $131.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance