U.S. markets open in 2 hours 10 minutes
  • S&P Futures

    3,806.00
    -10.75 (-0.28%)
     
  • Dow Futures

    31,188.00
    -48.00 (-0.15%)
     
  • Nasdaq Futures

    12,638.50
    -43.25 (-0.34%)
     
  • Russell 2000 Futures

    2,194.90
    -10.90 (-0.49%)
     
  • Crude Oil

    61.38
    +0.10 (+0.16%)
     
  • Gold

    1,715.10
    -0.70 (-0.04%)
     
  • Silver

    26.04
    -0.35 (-1.32%)
     
  • EUR/USD

    1.2044
    -0.0023 (-0.19%)
     
  • 10-Yr Bond

    1.4700
    0.0000 (0.00%)
     
  • Vix

    26.81
    +2.71 (+11.24%)
     
  • GBP/USD

    1.3946
    -0.0006 (-0.04%)
     
  • USD/JPY

    107.3400
    +0.3380 (+0.32%)
     
  • BTC-USD

    49,660.12
    -2,011.29 (-3.89%)
     
  • CMC Crypto 200

    995.63
    +8.42 (+0.85%)
     
  • FTSE 100

    6,611.52
    -63.95 (-0.96%)
     
  • Nikkei 225

    28,930.11
    -628.99 (-2.13%)
     

Estimating The Intrinsic Value Of Pinnacle West Capital Corporation (NYSE:PNW)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·4 min read
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Pinnacle West Capital Corporation (NYSE:PNW) by taking the expected future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for Pinnacle West Capital

Is Pinnacle West Capital fairly valued?

We have to calculate the value of Pinnacle West Capital slightly differently to other stocks because it is a electric utilities company. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. The 'Gordon Growth Model' is used, which simply assumes that dividend payments will continue to increase at a sustainable growth rate forever. The dividend is expected to grow at an annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We then discount this figure to today's value at a cost of equity of 6.2%. Compared to the current share price of US$78.0, the company appears about fair value at a 4.9% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= US$3.4 / (6.2% – 2.0%)

= US$82.0

dcf
dcf

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Pinnacle West Capital as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 6.2%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Pinnacle West Capital, there are three pertinent items you should explore:

  1. Risks: We feel that you should assess the 1 warning sign for Pinnacle West Capital we've flagged before making an investment in the company.

  2. Future Earnings: How does PNW's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.