Pinnacle West Capital Corp
NYSE:PNW

Watchlist Manager
Pinnacle West Capital Corp Logo
Pinnacle West Capital Corp
NYSE:PNW
Watchlist
Price: 94.695 USD 1.14%
Market Cap: $11.3B

Relative Value

The Relative Value of one PNW stock under the Base Case scenario is 148.403 USD. Compared to the current market price of 94.695 USD, Pinnacle West Capital Corp is Undervalued by 36%.

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.

PNW Relative Value
Base Case
148.403 USD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

PNW Competitors Multiples
Pinnacle West Capital 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
Pinnacle West Capital Corp
NYSE:PNW
11.3B USD 2.2 19.3 10.6 20.7
US
Nextera Energy Inc
NYSE:NEE
186.8B USD 6.8 27.4 18.5 34.5
ES
Iberdrola SA
MAD:IBE
123.5B EUR 2.7 22.7 10 18.4
IT
Enel SpA
MIL:ENEL
97.2B EUR 0.8 9.7 5.6 7.8
US
Southern Co
NYSE:SO
100.1B USD 3.5 22.4 12.2 21.7
US
Duke Energy Corp
NYSE:DUK
95.8B USD 3 19.4 11.1 20.6
US
Constellation Energy Corp
NASDAQ:CEG
77.4B USD 3.1 28 16.8 23.6
US
American Electric Power Company Inc
NASDAQ:AEP
64.9B USD 3 17.7 12.4 20.5
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Xcel Energy Inc
NASDAQ:XEL
45.3B USD 3.2 23.8 13.9 30
US
Exelon Corp
NASDAQ:EXC
44.4B USD 1.8 15.6 10.4 17.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Pinnacle West Capital Corp
NYSE:PNW
Average EV/EBITDA: 12.2
10.6
8%
1.3
US
Nextera Energy Inc
NYSE:NEE
18.5
14%
1.3
ES
Iberdrola SA
MAD:IBE
10
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.6
7%
0.8
US
Southern Co
NYSE:SO
12.2
8%
1.5
US
Duke Energy Corp
NYSE:DUK
11.1
8%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
16.8
7%
2.4
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
12%
1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
13.9
15%
0.9
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Pinnacle West Capital Corp
NYSE:PNW
Average EV/EBIT: 21.6
20.7
10%
2.1
US
Nextera Energy Inc
NYSE:NEE
34.5
19%
1.8
ES
Iberdrola SA
MAD:IBE
18.4
0%
N/A
IT
Enel SpA
MIL:ENEL
7.8
7%
1.1
US
Southern Co
NYSE:SO
21.7
11%
2
US
Duke Energy Corp
NYSE:DUK
20.6
9%
2.3
US
Constellation Energy Corp
NASDAQ:CEG
23.6
13%
1.8
US
American Electric Power Company Inc
NASDAQ:AEP
20.5
14%
1.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
30
22%
1.4
US
Exelon Corp
NASDAQ:EXC
17.9
10%
1.8