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 7,854 - -
Change - -4.73% -8.74% 16.98% 17.5% 14.82% - -
Enterprise Value (EV) 1 5,724 7,470 7,475 8,526 10,072 11,571 12,341 12,382
Change - 30.5% 0.07% 14.07% 18.13% 14.89% 6.65% 0.34%
P/E 23.4x 21.1x 19.1x 19.9x 21.5x 21.3x 19.5x 17.5x
PBR 2.15x 1.94x 1.71x 1.72x 1.92x 1.88x 1.76x 1.61x
PEG - 3.94x 32.53x 2.84x 2.96x 2.69x 2.1x 1.5x
Capitalization / Revenue 3.93x 3.32x 2.82x 3.19x 3.77x 3.96x 3.58x 3.3x
EV / Revenue 3.93x 4.54x 4.23x 4.67x 5.56x 5.84x 5.62x 5.2x
EV / EBITDA 11.3x 15x 14.6x 15.3x 16.4x 15.5x 12.8x 11.2x
EV / EBIT 17.4x 22.8x 23.8x 26x 28.5x 24.3x 21.1x 18x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.88 3.04 3.2 3.35 3.46 3.596 3.772 3.968
Rate of return 2.54% 2.82% 3.25% 3.07% 2.73% 2.65% 2.78% 2.92%
EPS 2 4.85 5.11 5.14 5.5 5.9 6.368 6.958 7.744
Distribution rate 59.4% 59.5% 62.3% 60.9% 58.6% 56.5% 54.2% 51.2%
Net sales 1 1,458 1,644 1,766 1,827 1,813 1,982 2,196 2,382
EBITDA 1 505.2 497.3 513.4 555.9 612.4 744.4 960.7 1,108
EBIT 1 329.7 327.2 313.5 327.8 354 475.5 583.5 688.7
Net income 1 245.6 259 261.2 289.2 323.5 363.7 424.1 495.1
Net Debt 1 - 2,017 2,498 2,705 3,232 3,717 4,487 4,529
Reference price 2 113.31 107.85 98.32 109.28 126.56 135.78 135.78 135.78
Nbr of stocks (in thousands) 50,516 50,562 50,615 53,270 54,045 57,842 - -
Announcement Date 2/17/22 2/16/23 2/15/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.32x5.84x15.54x2.65% 7.85B
29.67x4.99x36.54x0.22% 243B
20.33x8.93x15.27x3.01% 171B
20.03x4.1x11.3x3.58% 153B
13.04x1.88x6.69x5.44% 109B
19.74x5.8x12.67x3.43% 102B
21.78x3.36x13.64x0.62% 98.05B
17.82x5.54x11.16x3.62% 93.76B
19.21x5.08x12.28x3.15% 66.59B
18.28x6.19x13.01x4.07% 57.65B
Average 20.12x 5.17x 14.81x 2.98% 110.06B
Weighted average by Cap. 21.32x 5.22x 17.53x 2.65%

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

  1. Stock Market
  2. Stocks
  3. IDA Stock
  4. Valuation IDACORP, Inc.