Southwest Gas Holdings, Inc. (SWX)
Natural Gas Transmisison & Distribution · Utilities · $6.4B
Intrinsic Value (Consensus)
$118.46
Current Price
$88.07
Margin of Safety
+34.5%
34.5% Below Intrinsic Value
Value: $118
Price: $88
Valuation Model Estimates
Current Price: $88.07
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$86.53
Earnings Power Value
$59.03
Relative Value (P/E)
$121.60
Dividend Discount Model
$206.67
Consensus Value
$118.46
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
B
73
Profitability
18/25
Strength
14/25
Valuation
22/25
Growth
19/25
Financial Health Signals
Negative free cash flow — company is burning cash
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $6.08
- EPS (Forward)
- $7.30
- Book Value
- $54.73
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.1%
- Debt/Equity
- 18%
- Revenue Growth
- 11.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- 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