Valuation Avista Corporation

Stocks

Real-time Estimate Cboe BZX 10:18:53 22/10/2026 pm IST			5-day change	1st Jan Change
37.74 ^USD	+2.21%		+3.99%	-2.37%

10/10	Avista Corporation Provides Notification of Non-Project-Related Water Rescue Incident to Federal Energy Regulatory Commission	CI
02/10	Avista Corporation Submits A Bull Trout Monitoring Report to the Federal Energy Regulatory Commission	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,007	3,271	2,765	2,900	3,136	3,092	-	-
Change	-	8.79%	-15.47%	4.89%	8.12%	-1.4%	-	-
Enterprise Value (EV) ¹	5,469	5,604	5,609	5,838	6,259	6,219	6,372	6,590
Change	-	2.47%	0.1%	4.08%	7.2%	-0.65%	2.47%	3.41%
P/E	20.2x	20.9x	16x	16x	16.2x	14.1x	13.3x	12.7x
PBR	-	3.8x	1.12x	1.13x	1.17x	1.09x	1.06x	0.98x
PEG	-	21.95x	2.83x	7.17x	4.12x	1.4x	2.26x	2.72x
Capitalization / Revenue	2.09x	1.91x	1.58x	1.5x	1.6x	1.54x	1.49x	1.44x
EV / Revenue	3.8x	3.28x	3.2x	3.01x	3.19x	3.1x	3.06x	3.07x
EV / EBITDA	11.9x	12.6x	10.7x	10.1x	9.73x	8.96x	8.52x	8.4x
EV / EBIT	24x	29.5x	21.8x	19.1x	17.7x	15.3x	14.5x	14.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.69	1.76	1.84	1.9	1.96	1.986	2.028	2.09
Rate of return	3.98%	3.97%	5.15%	5.19%	5.09%	5.38%	5.49%	5.66%
EPS ²	2.1	2.12	2.24	2.29	2.38	2.624	2.778	2.908
Distribution rate	80.5%	83%	82.1%	83%	82.4%	75.7%	73%	71.9%
Net sales ¹	1,439	1,710	1,752	1,937	1,964	2,005	2,079	2,149
EBITDA ¹	460.4	443.4	523	580	643	693.8	747.6	784.2
EBIT ¹	228.2	190.2	257.7	306	354	405.4	438.9	465.8
Net income ¹	147.3	155.2	171.2	180	193	221.4	234.2	251.2
Net Debt ¹	2,462	2,333	2,844	2,938	3,123	3,126	3,280	3,498
Reference price ²	42.49	44.34	35.74	36.63	38.54	36.92	36.92	36.92
Nbr of stocks (in thousands)	70,768	73,776	77,368	79,183	81,372	83,753	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	26/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AVISTA CORPORATION	14.11x	3.1x	8.96x	5.38%	309.22Cr
NATIONAL GRID PLC	13.41x	5.8x	12.3x	4.12%	8.13TCr
ENGIE	12.06x	1.4x	7.29x	6.17%	6.3TCr
SEMPRA	15.8x	6.44x	14.32x	3.16%	5.46TCr
EON SE	16.65x	1.17x	9.64x	3.25%	5.35TCr
RWE AG	19.04x	2.71x	9.04x	2.26%	4.64TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	15.97x	4.84x	9.31x	4.64%	3.62TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.82x	4.76x	12.45x	3.76%	3.54TCr
NATURGY ENERGY GROUP, S.A.	14.02x	2.02x	7.46x	5.98%	3.18TCr
ACWA POWER COMPANY	60.96x	17.42x	34.02x	0.29%	3.14TCr
Average	19.89x	4.96x	12.48x	3.9%	4.37TCr
Weighted average by Cap.	18.47x	4.73x	12.11x	3.87%