Avista Corp
NYSE:AVA

Watchlist Manager
Avista Corp Logo
Avista Corp
NYSE:AVA
Watchlist
Price: 38.555 USD 0.22%
Market Cap: 3.1B USD

Relative Value

The Relative Value of one AVA stock under the Base Case scenario is 79.053 USD. Compared to the current market price of 38.555 USD, Avista Corp is Undervalued by 51%.

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
79.053 USD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
48
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7
Forward
1.6
vs History
60
vs Industry
32
Median 3Y
16.6
Median 5Y
17.4
Industry
15.1
Forward
15.4
vs History
63
vs Industry
47
Median 3Y
6.5
Median 5Y
7.8
Industry
7.4
vs History
44
vs Industry
13
Median 3Y
30.9
Median 5Y
18.4
Industry
14.6
vs History
46
vs Industry
52
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
vs History
58
vs Industry
41
Median 3Y
3.1
Median 5Y
3.2
Industry
2.9
Forward
3.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.9
vs History
85
vs Industry
40
Median 3Y
10.5
Median 5Y
10.5
Industry
10.6
Forward
9.5
vs History
95
vs Industry
28
Median 3Y
20.2
Median 5Y
20
Industry
15.3
Forward
16
vs History
63
vs Industry
39
Median 3Y
12.8
Median 5Y
14.5
Industry
11.3
vs History
vs Industry
0
Median 3Y
-27.1
Median 5Y
-32
Industry
16.8
vs History
33
vs Industry
53
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

AVA Competitors Multiples
Avista Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Avista Corp
NYSE:AVA
3.1B USD 1.6 16.6 9.9 18.1
UK
National Grid PLC
LSE:NG
57B GBP 3.2 19.8 12.4 18.4
FR
Engie SA
PAR:ENGI
52.8B EUR 0.7 10.7 5.4 8.3
US
Sempra Energy
NYSE:SRE
57.4B USD 4.1 26.9 15.7 28.9
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.2 14.6 26.8
US
Dominion Energy Inc
NYSE:D
51B USD 3.2 22.3 13.2 20.6
DE
E.ON SE
XETRA:EOAN
41.1B EUR 0.5 13.7 7.5 13.2
US
Public Service Enterprise Group Inc
NYSE:PEG
39.9B USD 3.4 19.2 14.2 21.3
DE
RWE AG
XETRA:RWE
32.3B EUR 1.5 14.1 7 17.3
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
35.8B USD 2.2 17.7 11.9 21.1
P/S Multiple
Revenue Growth P/S to Growth
US
Avista Corp
NYSE:AVA
Average P/S: 2.2
1.6
1%
1.6
UK
National Grid PLC
LSE:NG
3.2
6%
0.5
FR
Engie SA
PAR:ENGI
0.7
1%
0.7
US
Sempra Energy
NYSE:SRE
4.1
4%
1
US
S
Sempra
VSE:SREN
3.7
4%
0.9
US
Dominion Energy Inc
NYSE:D
3.2
8%
0.4
DE
E.ON SE
XETRA:EOAN
0.5
5%
0.1
US
Public Service Enterprise Group Inc
NYSE:PEG
3.4
9%
0.4
DE
RWE AG
XETRA:RWE
1.5
2%
0.7
DE
E ON SE
MIL:EOAN
0.4
1%
0.4
US
Consolidated Edison Inc
NYSE:ED
2.2
6%
0.4
P/E Multiple
Earnings Growth PEG
US
Avista Corp
NYSE:AVA
Average P/E: 19.3
16.6
9%
1.8
UK
National Grid PLC
LSE:NG
19.8
17%
1.2
FR
Engie SA
PAR:ENGI
10.7
6%
1.8
US
Sempra Energy
NYSE:SRE
26.9
9%
3
US
S
Sempra
VSE:SREN
24.2
8%
3
US
Dominion Energy Inc
NYSE:D
22.3
18%
1.2
DE
E.ON SE
XETRA:EOAN
13.7
-9%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
19.2
10%
1.9
DE
RWE AG
XETRA:RWE
14.1
-24%
N/A
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
US
Consolidated Edison Inc
NYSE:ED
17.7
9%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Avista Corp
NYSE:AVA
Average EV/EBITDA: 11.1
9.9
6%
1.6
UK
National Grid PLC
LSE:NG
12.4
12%
1
FR
Engie SA
PAR:ENGI
5.4
0%
N/A
US
Sempra Energy
NYSE:SRE
15.7
6%
2.6
US
S
Sempra
VSE:SREN
14.6
6%
2.4
US
Dominion Energy Inc
NYSE:D
13.2
13%
1
DE
E.ON SE
XETRA:EOAN
7.5
-8%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
14.2
14%
1
DE
RWE AG
XETRA:RWE
7
-7%
N/A
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.9
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Avista Corp
NYSE:AVA
Average EV/EBIT: 20.9
18.1
12%
1.5
UK
National Grid PLC
LSE:NG
18.4
14%
1.3
FR
Engie SA
PAR:ENGI
8.3
2%
4.1
US
Sempra Energy
NYSE:SRE
28.9
8%
3.6
US
S
Sempra
VSE:SREN
26.8
8%
3.3
US
Dominion Energy Inc
NYSE:D
20.6
17%
1.2
DE
E.ON SE
XETRA:EOAN
13.2
-10%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
21.3
18%
1.2
DE
RWE AG
XETRA:RWE
17.3
-10%
N/A
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
Consolidated Edison Inc
NYSE:ED
21.1
14%
1.5