Valuation Avista Corporation

Stocks

Real-time Estimate Cboe BZX 19:10:18 31/08/2026 +04			5-day change	1st Jan Change
37.43 ^USD	-0.61%		-1.29%	-2.85%

08-22	NorthWestern Corporation Submits Amended And Restated Large Generator Interconnection Agreement To Federal Energy Regulatory Commission	CI
08-11	Avista Corporation Announces Jason Thackston to Retire as Senior Vice President, Growth, Policy and External Relations	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,007	3,271	2,765	2,900	3,136	3,154	-	-
Change	-	8.79%	-15.47%	4.89%	8.12%	0.58%	-	-
Enterprise Value (EV) ¹	5,469	5,604	5,609	5,838	6,259	6,281	6,434	6,652
Change	-	2.47%	0.1%	4.08%	7.2%	0.34%	2.45%	3.38%
P/E	20.2x	20.9x	16x	16x	16.2x	14.5x	13.5x	13x
PBR	-	3.8x	1.12x	1.13x	1.17x	1.11x	1.08x	1x
PEG	-	21.95x	2.83x	7.17x	4.12x	1.64x	1.84x	2.87x
Capitalization / Revenue	2.09x	1.91x	1.58x	1.5x	1.6x	1.57x	1.52x	1.47x
EV / Revenue	3.8x	3.28x	3.2x	3.01x	3.19x	3.13x	3.1x	3.1x
EV / EBITDA	11.9x	12.6x	10.7x	10.1x	9.73x	9.16x	8.61x	8.48x
EV / EBIT	24x	29.5x	21.8x	19.1x	17.7x	15.5x	14.6x	14.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.69	1.76	1.84	1.9	1.96	1.988	2.03	2.092
Rate of return	3.98%	3.97%	5.15%	5.19%	5.09%	5.28%	5.39%	5.56%
EPS ²	2.1	2.12	2.24	2.29	2.38	2.59	2.78	2.906
Distribution rate	80.5%	83%	82.1%	83%	82.4%	76.8%	73%	72%
Net sales ¹	1,439	1,710	1,752	1,937	1,964	2,004	2,076	2,146
EBITDA ¹	460.4	443.4	523	580	643	685.5	747.6	784.2
EBIT ¹	228.2	190.2	257.7	306	354	405.9	439.8	467.1
Net income ¹	147.3	155.2	171.2	180	193	219.1	234.1	251.1
Net Debt ¹	2,462	2,333	2,844	2,938	3,123	3,126	3,280	3,498
Reference price ²	42.49	44.34	35.74	36.63	38.54	37.66	37.66	37.66
Nbr of stocks (in thousands)	70,768	73,776	77,368	79,183	81,372	83,753	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	26/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AVISTA CORPORATION	14.54x	3.13x	9.16x	5.28%	3.15B
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.43B
NATIONAL GRID PLC	13.07x	5.59x	11.97x	4.23%	78.94B
ENGIE	13.03x	1.46x	7.61x	5.74%	69.15B
SEMPRA	16.75x	6.47x	13.89x	3.12%	55.13B
EON SE	16.3x	1.12x	9.3x	3.31%	54.09B
RWE AG	20.1x	2.65x	9.26x	2.23%	48.74B
ACWA POWER COMPANY	64.79x	21.22x	36.1x	0.23%	39.45B
DUBAI ELECTRICITY AND WATER AUTHORITY	15.96x	5x	9.74x	4.57%	36.76B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.38x	4.84x	12.7x	3.65%	36.48B
Average	22.90x	5.78x	13.68x	3.4%	50.33B
Weighted average by Cap.	22.96x	5.58x	13.62x	3.28%