Itron, Inc. logo ITRI - Itron, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 15
HOLD 17
SELL 5
STRONG
SELL
0
| PRICE TARGET: $134.75 DETAILS
HIGH: $150.00
LOW: $125.00
MEDIAN: $132.00
CONSENSUS: $134.75
UPSIDE: 53.60%
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 10.0% below fair value
Current Price $87.73
Bear Case $78.00 11.1% downside ($78.00 - $87.73) / $87.73 = -11.1% $6.50 × 12x P/E
Fair Value $97.50 11.1% upside ($97.50 - $87.73) / $87.73 = 11.1% $6.50 × 15x P/E
Bull Case $117.00 33.4% upside ($117.00 - $87.73) / $87.73 = 33.4% $6.50 × 18x P/E

Adjust Assumptions

15.0x
6.5$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 13.5x

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) $134.75
Analyst Range $125.00 – $150.00
Divergence from AlphaVal 28%

Warnings

ℹ Wall Street's average price target is $134.75 (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