Avista Corporation
Bear Case (25th pct.)
-37.9% vs price
Base Case (Median)
8.6% vs price
Bull Case (75th pct.)
15.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-399.50 | -1123.6% | High (40%) |
| PE Comparable | $41.61 | 6.6% | Medium (25%) |
| Growth Trajectory DCF | $18.45 | -52.7% | Medium (20%) |
| Graham Number | $45.74 | 17.2% | Medium (40%) |
| EV/EBITDA | $80.77 | 106.9% | Medium (20%) |
| Earnings Power Value | $43.13 | 10.5% | Medium (50%) |
Based on 6 out of 8 methods, AVA appears fairly valued at the current price of $39.03. The base case fair value of $42.37 implies 8.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.