Company Valuation: Avista Corporation

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 3,312 - -
Change - 8.79% -15.47% 4.89% 8.12% 5.62% - -
Enterprise Value (EV) 1 5,469 5,604 5,609 5,838 6,259 6,578 6,732 6,950
Change - 2.47% 0.1% 4.08% 7.2% 5.09% 2.34% 3.23%
P/E 20.2x 20.9x 16x 16x 16.2x 15.3x 14.2x 13.5x
PBR - 3.8x 1.12x 1.13x 1.17x 1.17x 1.13x 1.05x
PEG - 21.95x 2.83x 7.17x 4.12x 1.73x 1.92x 2.4x
Capitalization / Revenue 2.09x 1.91x 1.58x 1.5x 1.6x 1.68x 1.6x 1.55x
EV / Revenue 3.8x 3.28x 3.2x 3.01x 3.19x 3.33x 3.25x 3.24x
EV / EBITDA 11.9x 12.6x 10.7x 10.1x 9.73x 9.6x 9.01x 8.86x
EV / EBIT 24x 29.5x 21.8x 19.1x 17.7x 16.1x 15.3x 14.8x
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% 5.03% 5.13% 5.29%
EPS 2 2.1 2.12 2.24 2.29 2.38 2.59 2.782 2.938
Distribution rate 80.5% 83% 82.1% 83% 82.4% 76.8% 73% 71.2%
Net sales 1 1,439 1,710 1,752 1,937 1,964 1,974 2,074 2,144
EBITDA 1 460.4 443.4 523 580 643 685.5 747.6 784.2
EBIT 1 228.2 190.2 257.7 306 354 407.5 439.9 470.5
Net income 1 147.3 155.2 171.2 180 193 221.5 234.4 254.5
Net Debt 1 2,462 2,333 2,844 2,938 3,123 3,266 3,420 3,637
Reference price 2 42.49 44.34 35.74 36.63 38.54 39.55 39.55 39.55
Nbr of stocks (in thousands) 70,768 73,776 77,368 79,183 81,372 83,753 - -
Announcement Date 23/02/22 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.69x3.15x9.6x5.03% 3.31B
37.35x6.36x17.19x1.64% 82.04B
13.28x5.6x12.07x4.16% 79.43B
14.1x1.58x8.06x5.22% 75.19B
17.4x6.83x14.21x3% 57.35B
17.25x1.19x9.88x3.1% 57.2B
21.67x2.71x9.16x2.3% 46.32B
60.19x21.51x35.35x0.29% 40.43B
17.73x5.08x13x3.48% 38.18B
16.43x5.01x9.75x4.47% 37.44B
Average 23.11x 5.90x 13.83x 3.27% 51.69B
Weighted average by Cap. 23.11x 5.67x 13.74x 3.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AVA Stock
  4. Valuation Avista Corporation