investorscraft@gmail.com

Intrinsic value of Southwest Gas Corporation (SWX)

Previous Close$76.32
Intrinsic Value
Upside potential
Previous Close
$76.32
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh21.44 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Southwest Gas Holdings, Inc., through its subsidiaries, purchases, distributes, and transports natural gas in Arizona, Nevada, and California. The company operates in two segments, Natural Gas Operations and Utility Infrastructure Services. As of December 31, 2019, it had 2,081,000 residential, commercial, industrial, and other natural gas customers. The company also provides trenching and installation, replacement, and maintenance services for energy distribution systems; and industrial construction solutions. Southwest Gas Holdings, Inc. was founded in 1931 and is headquartered in Las Vegas, Nevada.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %11.6NaN
Revenue, $3680NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3310NaN
Operating income, $m370NaN
EBITDA, $m741NaN
Interest expense (income), $mNaN
Earnings before tax, $m241NaN
Tax expense, $m40NaN
Net income, $m201NaN

BALANCE SHEET

Cash and short-term investments, $m223NaN
Total assets, $m12765NaN
Adjusted assets (=assets-cash), $m12542NaN
Average production assets, $m8878NaN
Working capital, $m-1788NaN
Total debt, $m6439NaN
Total liabilities, $m9811NaN
Total equity, $m2954NaN
Debt-to-equity ratio2.180NaN
Adjusted equity ratio0.395NaN

CASH FLOW

Net income, $m201NaN
Depreciation, amort., depletion, $m371NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m111NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-716NaN
Free cash flow, $m827NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1788
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount