Southwest Gas Holdings, Inc. (SWX)
Natural Gas Transmisison & Distribution · Utilities · $8.8B
Intrinsic Value (Consensus)
$118.46
Current Price
$121.60
Margin of Safety
-2.6%
2.6% Above Intrinsic Value
Value: $118
Price: $122
Valuation Model Estimates
Current Price: $121.60
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance