|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 148.57 USD | -0.53% |
|
-0.11% | +17.39% |
| 07-22 | Wells Fargo Upgrades IDACORP to Equal Weight From Underweight, Adjusts Price Target to $154 From $121 | MT |
| 07-22 | Analyst recommendations: Amcor, Coreweave, JPMorgan Chase, AMD, MetLife… |  |
Company Valuation: IDACORP, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,724 | 5,453 | 4,976 | 5,821 | 6,840 | 8,232 | - | - |
| Change | - | -4.73% | -8.74% | 16.98% | 17.5% | 20.35% | - | - |
| Enterprise Value (EV) 1 | 5,724 | 7,470 | 7,475 | 8,526 | 10,072 | 11,871 | 12,713 | 13,127 |
| Change | - | 30.5% | 0.07% | 14.07% | 18.13% | 17.86% | 7.09% | 3.26% |
| P/E | 23.4x | 21.1x | 19.1x | 19.9x | 21.5x | 23.3x | 21.3x | 19.3x |
| PBR | 2.15x | 1.94x | 1.71x | 1.72x | 1.92x | 1.96x | 1.9x | 1.74x |
| PEG | - | 3.94x | 32.53x | 2.84x | 2.96x | 2.85x | 2.36x | 1.8x |
| Capitalization / Revenue | 3.93x | 3.32x | 2.82x | 3.19x | 3.77x | 4.15x | 3.81x | 3.47x |
| EV / Revenue | 3.93x | 4.54x | 4.23x | 4.67x | 5.56x | 5.98x | 5.89x | 5.54x |
| EV / EBITDA | 11.3x | 15x | 14.6x | 15.3x | 16.4x | 15.5x | 13.7x | 12.1x |
| EV / EBIT | 17.4x | 22.8x | 23.8x | 26x | 28.5x | 25.8x | 22.8x | 19.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.88 | 3.04 | 3.2 | 3.35 | 3.46 | 3.632 | 3.813 | 4 |
| Rate of return | 2.54% | 2.82% | 3.25% | 3.07% | 2.73% | 2.44% | 2.57% | 2.69% |
| EPS 2 | 4.85 | 5.11 | 5.14 | 5.5 | 5.9 | 6.382 | 6.959 | 7.699 |
| Distribution rate | 59.4% | 59.5% | 62.3% | 60.9% | 58.6% | 56.9% | 54.8% | 52% |
| Net sales 1 | 1,458 | 1,644 | 1,766 | 1,827 | 1,813 | 1,985 | 2,160 | 2,370 |
| EBITDA 1 | 505.2 | 497.3 | 513.4 | 555.9 | 612.4 | 765.4 | 924.8 | 1,089 |
| EBIT 1 | 329.7 | 327.2 | 313.5 | 327.8 | 354 | 460.9 | 558 | 679.5 |
| Net income 1 | 245.6 | 259 | 261.2 | 289.2 | 323.5 | 365.5 | 428.8 | 495.9 |
| Net Debt 1 | - | 2,017 | 2,498 | 2,705 | 3,232 | 3,639 | 4,481 | 4,895 |
| Reference price 2 | 113.31 | 107.85 | 98.32 | 109.28 | 126.56 | 148.57 | 148.57 | 148.57 |
| Nbr of stocks (in thousands) | 50,516 | 50,562 | 50,615 | 53,270 | 54,045 | 55,408 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.28x | 5.98x | 15.51x | 2.44% | 8.23B | |
| 33.02x | 5.6x | 40.74x | 0.2% | 270B | |
| 22.44x | 9.25x | 16.7x | 2.75% | 187B | |
| 20.76x | 4.28x | 11.7x | 3.42% | 157B | |
| 13.76x | 1.97x | 6.91x | 5.19% | 113B | |
| 21.75x | 6.05x | 13.33x | 3.12% | 110B | |
| 19.31x | 5.76x | 11.58x | 3.36% | 102B | |
| 22.4x | 3.38x | 13.29x | 0.61% | 97.97B | |
| 21.19x | 5.34x | 12.84x | 2.85% | 73.75B | |
| 19.72x | 6.42x | 13.83x | 3.76% | 62.53B | |
| Average | 21.76x | 5.40x | 15.64x | 2.77% | 118.15B | |
| Weighted average by Cap. | 23.25x | 5.55x | 19.16x | 2.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IDA Stock
- Valuation IDACORP, Inc.
Select your edition
All financial news and data tailored to specific country editions
