Avista Corp
NYSE:AVA

Watchlist Manager
Avista Corp Logo
Avista Corp
NYSE:AVA
Watchlist
Price: 37.54 USD -0.35% Market Closed
Market Cap: 3B USD

Relative Value

The Relative Value of one AVA stock under the Base Case scenario is 82.54 USD. Compared to the current market price of 37.54 USD, Avista Corp is Undervalued by 55%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AVA Relative Value
Base Case
82.54 USD
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
48
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7
Forward
1.5
vs History
66
vs Industry
32
Median 3Y
16.6
Median 5Y
17
Industry
15
Forward
14.7
vs History
84
vs Industry
47
Median 3Y
6.5
Median 5Y
7.8
Industry
7.1
vs History
30
vs Industry
13
Median 3Y
30.9
Median 5Y
14.6
Industry
13.9
vs History
52
vs Industry
52
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
vs History
82
vs Industry
41
Median 3Y
3.1
Median 5Y
3.2
Industry
2.9
Forward
3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.9
vs History
80
vs Industry
40
Median 3Y
10.7
Median 5Y
10.5
Industry
10.6
Forward
10.1
vs History
98
vs Industry
28
Median 3Y
21.6
Median 5Y
20
Industry
15.1
Forward
17.5
vs History
88
vs Industry
39
Median 3Y
12.5
Median 5Y
14.5
Industry
10.9
vs History
11
vs Industry
0
Median 3Y
-20
Median 5Y
-30.7
Industry
16.6
vs History
39
vs Industry
53
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

AVA Competitors Multiples
Avista Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Avista Corp
NYSE:AVA
3B USD 1.6 16.1 9.9 18.2
UK
National Grid PLC
LSE:NG
51.7B GBP 2.8 17.8 11.4 16.8
FR
Engie SA
PAR:ENGI
47.1B EUR 0.6 11.7 5.3 8.8
US
Sempra
VSE:SREN
43.4B EUR 3.8 17.2 15.3 27.8
US
Sempra Energy
NYSE:SRE
49.7B USD 3.7 17 15.1 27.6
US
Dominion Energy Inc
NYSE:D
49.1B USD 3.3 24.2 13.7 21.4
DE
E.ON SE
XETRA:EOAN
41.7B EUR 0.5 9.3 6.1 9.1
US
Public Service Enterprise Group Inc
NYSE:PEG
41.3B USD 3.8 22.6 15.8 24.8
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
36.2B USD 2.3 19.2 12.3 21.9
US
WEC Energy Group Inc
NYSE:WEC
33.9B USD 3.7 20.8 14 22.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Avista Corp
NYSE:AVA
Average EV/EBITDA: 11.7
9.9
6%
1.6
UK
National Grid PLC
LSE:NG
11.4
N/A N/A
FR
Engie SA
PAR:ENGI
5.3
0%
N/A
US
S
Sempra
VSE:SREN
15.3
9%
1.7
US
Sempra Energy
NYSE:SRE
15.1
9%
1.7
US
Dominion Energy Inc
NYSE:D
13.7
14%
1
DE
E.ON SE
XETRA:EOAN
6.1
-8%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
15.8
13%
1.2
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
Consolidated Edison Inc
NYSE:ED
12.3
13%
0.9
US
WEC Energy Group Inc
NYSE:WEC
14
11%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Avista Corp
NYSE:AVA
Average EV/EBIT: 21.3
18.2
10%
1.8
UK
National Grid PLC
LSE:NG
16.8
N/A N/A
FR
Engie SA
PAR:ENGI
8.8
1%
8.8
US
S
Sempra
VSE:SREN
27.8
12%
2.3
US
Sempra Energy
NYSE:SRE
27.6
12%
2.3
US
Dominion Energy Inc
NYSE:D
21.4
19%
1.1
DE
E.ON SE
XETRA:EOAN
9.1
-11%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
24.8
16%
1.6
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
Consolidated Edison Inc
NYSE:ED
21.9
15%
1.5
US
WEC Energy Group Inc
NYSE:WEC
22.4
11%
2