PINNACLE WEST CAPITAL CORP (PNW)
Electric Services · Utilities · $12.3B
Intrinsic Value (Consensus)
$86.81
Current Price
$101.00
Margin of Safety
-14%
14% Above Intrinsic Value
Value: $87
Price: $101
Valuation Model Estimates
Current Price: $101.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance