Valuation Otter Tail Corporation

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-04 EDT			5-day change	1st Jan Change
89.79 ^USD	+0.58%		-1.16%	+11.11%

09-01	Otter Tail Corporation Announces Board Changes	CI
08-04	Otter Tail Corporation, Q2 2026 Earnings Call, Aug 04, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,967	2,444	3,544	3,089	3,386	3,770	-	-
Change	-	-17.62%	45%	-12.85%	9.64%	11.32%	-	-
Enterprise Value (EV) ¹	3,820	3,157	4,219	3,807	4,024	4,667	5,002	5,120
Change	-	-17.36%	33.64%	-9.76%	5.69%	15.99%	7.16%	2.35%
P/E	16.9x	8.66x	12.1x	10.3x	12.3x	21.8x	16.9x	19.3x
PBR	-	2.01x	2.46x	1.85x	1.83x	1.86x	1.75x	1.67x
PEG	-	0.1x	3.73x	4.24x	-1.42x	-0.6x	0.6x	-1.6x
Capitalization / Revenue	2.48x	1.67x	2.63x	2.32x	2.6x	2.86x	2.79x	2.69x
EV / Revenue	3.19x	2.16x	3.13x	2.86x	3.09x	3.54x	3.7x	3.65x
EV / EBITDA	11.2x	6.54x	8.87x	7.81x	8.68x	13.9x	10.9x	11.8x
EV / EBIT	15.3x	8.09x	11.2x	10x	11.6x	17.5x	16.5x	19.7x
EV / FCF	64.3x	14.5x	35.9x	40.5x	41.1x	-22.5x	-27.2x	-
FCF Yield	1.56%	6.91%	2.78%	2.47%	2.43%	-4.45%	-3.68%	-
Dividend per Share ²	1.56	1.65	1.75	1.87	2.1	2.302	2.458	2.617
Rate of return	2.18%	2.81%	2.06%	2.53%	2.6%	2.56%	2.74%	2.91%
EPS ²	4.23	6.78	7	7.17	6.55	4.125	5.3	4.663
Distribution rate	36.9%	24.3%	25%	26.1%	32.1%	55.8%	46.4%	56.1%
Net sales ¹	1,197	1,460	1,349	1,331	1,304	1,320	1,353	1,401
EBITDA ¹	341.1	483	475.9	487.4	463.8	335.9	460.6	433.3
EBIT ¹	249.7	390.4	377.9	380.2	345.7	266.8	303.6	259.4
Net income ¹	176.8	284.2	294.2	301.7	275.9	173.4	223.1	196.5
Net Debt ¹	853.6	713	675.1	718.7	637.6	897.6	1,232	1,350
Reference price ²	71.42	58.71	84.97	73.84	80.81	89.79	89.79	89.79
Nbr of stocks (in thousands)	41,540	41,631	41,711	41,828	41,906	41,986	-	-
Announcement Date	2/14/22	2/13/23	2/12/24	2/17/25	2/16/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OTTER TAIL CORPORATION	21.77x	3.54x	13.9x	2.56%	3.77B
GE VERNOVA INC.	30.64x	5.16x	37.56x	0.21%	251B
NEXTERA ENERGY	20.72x	9.04x	15.45x	2.95%	174B
IBERDROLA, S.A.	19.6x	4.05x	11.16x	3.65%	150B
CONSTELLATION ENERGY CORPORATION	23.53x	3.58x	14.55x	0.57%	106B
ENEL S.P.A.	12.5x	1.84x	6.53x	5.67%	105B
SOUTHERN COMPANY	19.71x	5.8x	12.72x	3.45%	101B
DUKE ENERGY CORPORATION	17.82x	5.54x	11.16x	3.62%	93.74B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.35x	5.13x	12.41x	3.09%	67.78B
DOMINION ENERGY, INC.	18.37x	6.21x	13.04x	4.06%	57.91B
Average	20.40x	4.99x	14.85x	2.98%	110.99B
Weighted average by Cap.	21.76x	5.29x	18.01x	2.62%