Valuation Avista Corporation

Stocks

Market Closed - NYSE 06:00:03 22/09/26 am AEST			5-day change	1st Jan Change
36.10 ^USD	-0.41%		-1.50%	-6.33%

31/08	Avista Requests Annual Price Adjustments with Washington Utilities and Transportation Commission	CI
31/08	Avista Corporation Submits Documents to Federal Energy Regulatory Commission on Open Access Transmission Tariff Amendments	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,007	3,271	2,765	2,900	3,136	3,023	-	-
Change	-	8.79%	-15.47%	4.89%	8.12%	-3.59%	-	-
Enterprise Value (EV) ¹	5,469	5,604	5,609	5,838	6,259	6,150	6,304	6,521
Change	-	2.47%	0.1%	4.08%	7.2%	-1.74%	2.5%	3.45%
P/E	20.2x	20.9x	16x	16x	16.2x	13.9x	13x	12.4x
PBR	-	3.8x	1.12x	1.13x	1.17x	1.07x	1.04x	0.96x
PEG	-	21.95x	2.83x	7.17x	4.12x	1.58x	1.77x	2.74x
Capitalization / Revenue	2.09x	1.91x	1.58x	1.5x	1.6x	1.51x	1.46x	1.41x
EV / Revenue	3.8x	3.28x	3.2x	3.01x	3.19x	3.07x	3.04x	3.04x
EV / EBITDA	11.9x	12.6x	10.7x	10.1x	9.73x	8.97x	8.43x	8.32x
EV / EBIT	24x	29.5x	21.8x	19.1x	17.7x	15.2x	14.3x	14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.69	1.76	1.84	1.9	1.96	1.988	2.03	2.092
Rate of return	3.98%	3.97%	5.15%	5.19%	5.09%	5.51%	5.62%	5.8%
EPS ²	2.1	2.12	2.24	2.29	2.38	2.59	2.78	2.906
Distribution rate	80.5%	83%	82.1%	83%	82.4%	76.8%	73%	72%
Net sales ¹	1,439	1,710	1,752	1,937	1,964	2,004	2,076	2,146
EBITDA ¹	460.4	443.4	523	580	643	685.5	747.6	784.2
EBIT ¹	228.2	190.2	257.7	306	354	405.9	439.8	467.1
Net income ¹	147.3	155.2	171.2	180	193	219.1	234.1	251.1
Net Debt ¹	2,462	2,333	2,844	2,938	3,123	3,126	3,280	3,498
Reference price ²	42.49	44.34	35.74	36.63	38.54	36.10	36.10	36.10
Nbr of stocks (in thousands)	70,768	73,776	77,368	79,183	81,372	83,753	-	-
Announcement Date	23/2/22	22/2/23	21/2/24	26/2/25	25/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AVISTA CORPORATION	14x	3.08x	8.99x	5.48%	3.04B
NATIONAL GRID PLC	12.86x	5.56x	11.9x	4.33%	76.4B
ENGIE	12.79x	1.44x	7.53x	5.86%	67.02B
SEMPRA	16.15x	6.28x	14.02x	3.24%	53.17B
EON SE	15.84x	1.11x	9.28x	3.4%	52.08B
RWE AG	20.08x	2.72x	9.39x	2.17%	49.25B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.56x	4.95x	9.58x	4.55%	37.03B
ACWA POWER COMPANY	60.1x	19.28x	34.34x	0.25%	35.7B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.57x	4.71x	12.34x	3.82%	34.77B
AMEREN CORPORATION	18.94x	5.52x	12.53x	2.94%	28.3B
Average	20.39x	5.47x	12.99x	3.61%	43.67B
Weighted average by Cap.	19.29x	5.15x	12.58x	3.64%