Black Hills Corporation logo BKH - Black Hills Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 7
HOLD 8
SELL 0
STRONG
SELL
0
| PRICE TARGET: $91.00 DETAILS
HIGH: $91.00
LOW: $91.00
MEDIAN: $91.00
CONSENSUS: $91.00
UPSIDE: 22.49%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 5.2% above fair value
Current Price $74.29
Bear Case $61.77 16.9% downside ($61.77 - $74.29) / $74.29 = -16.9% $3.99 × 14x P/E
Fair Value $70.60 5.0% downside ($70.60 - $74.29) / $74.29 = -5.0% $3.99 × 16x P/E
Bull Case $79.42 6.9% upside ($79.42 - $74.29) / $74.29 = 6.9% $3.99 × 18x P/E

Adjust Assumptions

16.0x
3.99$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 18.6x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $91.00 from 15 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $70.60 per share.

Warnings

Wall Street's average price target is $91.00 (from 15 analysts). Our estimate is 30% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples