investorscraft@gmail.com

Intrinsic Value of Pinnacle West Capital Corporation (PNW)

Previous Close$91.04
Intrinsic Value
Upside potential
Previous Close
$91.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pinnacle West Capital Corporation operates as a holding company for Arizona Public Service (APS), a vertically integrated electric utility serving over 1.3 million customers in Arizona. The company generates revenue primarily through regulated electricity sales, with a diversified generation mix including nuclear, natural gas, coal, and renewable energy sources. Pinnacle West holds a dominant market position in Arizona, benefiting from a stable regulatory framework and long-term infrastructure investments. The company’s strategic focus on clean energy transitions, including solar and battery storage projects, aligns with broader industry trends toward decarbonization. Its vertically integrated model ensures control over generation, transmission, and distribution, providing predictable cash flows. Pinnacle West faces competition from other regional utilities and distributed energy resources but maintains a strong foothold due to its scale and regulatory advantages. The company’s commitment to grid modernization and customer-centric solutions further strengthens its market positioning in a growing state.

Revenue Profitability And Efficiency

Pinnacle West reported revenue of $5.12 billion for FY 2024, with net income of $608.8 million, reflecting a net margin of approximately 11.9%. Diluted EPS stood at $5.24, demonstrating stable profitability. Operating cash flow of $1.61 billion highlights robust cash generation, though capital expenditures of $2.25 billion indicate significant reinvestment needs. The company’s efficiency metrics are in line with regulated utility peers, balancing operational costs with infrastructure investments.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its regulated utility operations, which provide predictable returns. A focus on capital efficiency is evident in its disciplined approach to rate-base growth and cost management. However, high capital expenditures relative to operating cash flow suggest ongoing funding requirements, likely supported by debt and equity markets. ROIC metrics are consistent with industry norms for regulated utilities.

Balance Sheet And Financial Health

Pinnacle West’s balance sheet shows $3.84 million in cash and equivalents against total debt of $11.05 billion, reflecting a leveraged position typical for utilities. The debt load supports infrastructure investments but necessitates careful liquidity management. The company’s credit profile benefits from stable cash flows and regulatory support, though interest coverage ratios should be monitored given rising rate environments.

Growth Trends And Dividend Policy

Growth is driven by Arizona’s population expansion and clean energy investments, with rate-base growth projected at mid-single digits annually. The company maintains a consistent dividend policy, with a dividend per share of $3.47, offering a yield attractive to income-focused investors. Payout ratios are sustainable, aligned with earnings and regulatory frameworks.

Valuation And Market Expectations

Valuation metrics reflect Pinnacle West’s status as a regulated utility, trading at multiples consistent with peers. Market expectations center on steady earnings growth, regulatory outcomes, and execution of capital projects. The stock’s performance is influenced by interest rate trends and regional economic conditions.

Strategic Advantages And Outlook

Pinnacle West’s strategic advantages include its regulated monopoly position, diversified generation portfolio, and focus on renewable energy. The outlook remains stable, supported by Arizona’s growth and regulatory mechanisms. Risks include regulatory delays and rising capital costs, but the company’s long-term trajectory appears favorable.

Sources

10-K, company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount