Itron, Inc. logo ITRI - Itron, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 15
HOLD 17
SELL 5
STRONG
SELL
0
| PRICE TARGET: $134.80 DETAILS
HIGH: $150.00
LOW: $125.00
MEDIAN: $135.00
CONSENSUS: $134.80
UPSIDE: 44.09%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 4.1% below fair value
Current Price $93.55
Bear Case $78.00 16.6% downside ($78.00 - $93.55) / $93.55 = -16.6% $6.50 × 12x P/E
Fair Value $97.50 4.2% upside ($97.50 - $93.55) / $93.55 = 4.2% $6.50 × 15x P/E
Bull Case $117.00 25.1% upside ($117.00 - $93.55) / $93.55 = 25.1% $6.50 × 18x P/E

Adjust Assumptions

15.0x
6.5$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 14.4x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $6.50, the base-case value is $97.50 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (37 analysts) $134.80
Analyst Range $125.00 – $150.00
Divergence from AlphaVal 28%

Warnings

Wall Street's average price target is $134.80 (from 37 analysts). Our estimate is 28% 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