SWX - Southwest Gas Holdings, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$102.67
DETAILS
HIGH:
$105.00
LOW:
$100.00
MEDIAN:
$103.00
CONSENSUS:
$102.67
UPSIDE:
15.23%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
85% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
16.0x
6.08$
Key Value Driver
Normalized P/E multiple (16x base case)
Implied Market Multiple
14.7x
Plain-Language Summary
Applying a 16x P/E to adjusted EPS of $6.08, the base-case value is $97.28 per share. DDM cross-check: $36.50.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (14 analysts)
$102.67
Analyst Range
$100.00 – $105.00
Divergence from AlphaVal
5%
Warnings
Dividend-based valuation: $36.50 (below our primary estimate by 62%). Large gaps may signal the dividend doesn't reflect full earning power.
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