Southwest Gas Holdings, Inc. logo SWX - Southwest Gas Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 9
HOLD 2
SELL 3
STRONG
SELL
0
| PRICE TARGET: $102.67 DETAILS
HIGH: $105.00
LOW: $100.00
MEDIAN: $103.00
CONSENSUS: $102.67
UPSIDE: 15.23%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 8.4% below fair value
Current Price $89.10
Bear Case $85.12 4.5% downside ($85.12 - $89.10) / $89.10 = -4.5% $6.08 × 14x P/E
Fair Value $97.28 9.2% upside ($97.28 - $89.10) / $89.10 = 9.2% $6.08 × 16x P/E
Bull Case $109.44 22.8% upside ($109.44 - $89.10) / $89.10 = 22.8% $6.08 × 18x P/E

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