Valuation IDACORP, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-06-18 EDT			5-day change	1st Jan Change
142.37 ^USD	+0.30%		-0.43%	+12.49%

05-21	IDACORP, Inc. - Shareholder/Analyst Call
04-30	IDACORP, Inc., Q1 2026 Earnings Call, Apr 30, 2026

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	7,888	-	-
Change	-	-4.73%	-8.74%	16.98%	17.5%	15.33%	-	-
Enterprise Value (EV) ¹	5,724	7,470	7,475	8,526	10,072	11,527	12,368	12,781
Change	-	30.5%	0.07%	14.07%	18.13%	14.45%	7.29%	3.34%
P/E	23.4x	21.1x	19.1x	19.9x	21.5x	22.3x	20.5x	18.6x
PBR	2.15x	1.94x	1.71x	1.72x	1.92x	1.88x	1.82x	1.67x
PEG	-	3.94x	32.53x	2.84x	2.96x	2.73x	2.32x	1.8x
Capitalization / Revenue	3.93x	3.32x	2.82x	3.19x	3.77x	3.99x	3.65x	3.33x
EV / Revenue	3.93x	4.54x	4.23x	4.67x	5.56x	5.84x	5.72x	5.4x
EV / EBITDA	11.3x	15x	14.6x	15.3x	16.4x	15.1x	13.4x	11.8x
EV / EBIT	17.4x	22.8x	23.8x	26x	28.5x	25.5x	22.1x	18.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.88	3.04	3.2	3.35	3.46	3.668	3.813	4
Rate of return	2.54%	2.82%	3.25%	3.07%	2.73%	2.58%	2.68%	2.81%
EPS ²	4.85	5.11	5.14	5.5	5.9	6.382	6.946	7.647
Distribution rate	59.4%	59.5%	62.3%	60.9%	58.6%	57.5%	54.9%	52.3%
Net sales ¹	1,458	1,644	1,766	1,827	1,813	1,975	2,164	2,369
EBITDA ¹	505.2	497.3	513.4	555.9	612.4	765.7	922	1,085
EBIT ¹	329.7	327.2	313.5	327.8	354	452.1	560.2	676.7
Net income ¹	245.6	259	261.2	289.2	323.5	365.7	428.4	493.4
Net Debt ¹	-	2,017	2,498	2,705	3,232	3,638	4,479	4,892
Reference price ²	113.31	107.85	98.32	109.28	126.56	142.37	142.37	142.37
Nbr of stocks (in thousands)	50,516	50,562	50,615	53,270	54,045	55,408	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/20/25	2/19/26	-	-	-

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.($)
IDACORP, INC.	22.31x	5.84x	15.05x	2.58%	7.89B
GE VERNOVA INC.	36.14x	6.38x	46.69x	0.18%	298B
NEXTERA ENERGY	21.67x	9.14x	15.06x	2.85%	181B
IBERDROLA, S.A.	20.82x	4.29x	11.65x	3.49%	159B
ENEL S.P.A.	13.82x	1.97x	6.89x	5.18%	114B
SOUTHERN COMPANY	20.94x	5.92x	13.07x	3.26%	105B
CONSTELLATION ENERGY CORPORATION	22.37x	3.34x	13.38x	0.62%	97.87B
DUKE ENERGY CORPORATION	18.35x	5.62x	11.2x	3.54%	96.56B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.02x	5.16x	12.41x	3.03%	69.48B
DOMINION ENERGY, INC.	19x	6.33x	13.55x	3.9%	60.17B
Average	21.54x	5.40x	15.90x	2.86%	118.98B
Weighted average by Cap.	23.93x	5.66x	20.89x	2.46%