PINNACLE WEST CAPITAL CORP (PNW)
Electric Services · Utilities · $12.9B
Intrinsic Value (Consensus)
$86.81
Current Price
$103.85
Margin of Safety
-16.4%
16.4% Above Intrinsic Value
Value: $87
Price: $104
Valuation Model Estimates
Current Price: $103.85
DCF (Discounted Cash Flow)
$159.49
Graham Number
$81.02
Earnings Power Value
$49.03
Relative Value (P/E)
$101.00
Dividend Discount Model
$43.49
Consensus Value
$86.81
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
50
Profitability
12/25
Strength
22/25
Valuation
9/25
Growth
7/25
Financial Health Signals
Solid dividend yield (3.6%)
High free cash flow yield (11.9%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $5.05
- EPS (Forward)
- $5.15
- Book Value
- $57.77
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 5.0%
- Debt/Equity
- 47%
- Revenue Growth
- 4.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 3.6%
- 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