DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

IDACORP, Inc. (IDA)

Utilities | Regulated Electric

Today's Price

$145.38

Today's Fair Value

$100.53 -30.85%

Margin of Safety

-44.61%

Projected Value (5Y)

$161.90 +11.36%

Dividends Paid (5Y)

$20.19

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.35% | CAGR (5y): 5.08%

Diluted Shares Growth Rate

Regression: 0.58% | CAGR (5y): 1.62%

Dividend Growth Rate

Regression: 6.91% | CAGR (5y): 4.39%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17x)

Discount Rate