$88.07
Above FV▼ -35.0% against the close used
Model range $23.36 – $118.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$23.36Fair value$88.07Bull$118.00
FairClose
52-week traded range
52W low $124.5452W high $154.55
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Idacorp closed at $135.54, 53.9% above the consensus fair value of $88.07 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 23.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$87.64
-35.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
$93.01
-31.4%
√(22.5 × EPS × BVPS)
EPS=5.9, BVPS=65.16 · outside Graham range (P/E 23, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
$118.00
-12.9%
EPS × 20x (sector P/E)
EPS=5.9, Sector P/E=20x
Peter Lynch (PEG)
$23.36
-82.8%
EPS × Growth% (PEG = 1 is fair)
EPS=5.9, g=4%
EV/EBITDA
$74.87
-44.8%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=612.38M
Dividend Discount (DDM)
$59.49
-56.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.46, r=10%, g=4%
Book Value (P/B)
$55.02
-59.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65.16, ROE=9.1%, g=4%, r=10%
Reverse DCF
$135.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9% | Historical: 4%
Margin of Safety
$74.66
-44.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=99.55, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.