Previous Close | $91.04 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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 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 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.
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.
10-K, company filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |