US · EVRG
Evergy, Inc.
- Sector
- Utilities · Regulated Electric
- Headquarters
- Kansas City, MO 64105
- Website
- evergyinc.com
Price · as of 2025-12-31
$82.61
Market cap 19.27B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $64.93 | -21.4% |
| Intrinsic Value(DCF) | $35.28 | -57.29% |
| Graham-Dodd Method(GD) | $12.87 | -84.42% |
| Graham Formula(GF) | $35.86 | -56.59% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.46 | $14.35 | $2.79 | $15.98 | $26.19 |
| 2012 | $19.66 | $17.21 | $2.33 | $14.99 | $26.38 |
| 2013 | $21.86 | $19.57 | $3.44 | $16.33 | $29.20 |
| 2014 | $25.42 | $27.56 | $4.90 | $17.60 | $42.17 |
| 2015 | $32.47 | $24.64 | $6.87 | $16.85 | $6.28 |
| 2016 | $39.28 | $33.75 | $7.91 | $17.41 | $29.63 |
| 2017 | $36.91 | $29.86 | $7.56 | $15.30 | $19.35 |
| 2018 | $43.05 | $31.29 | $47.52 | $15.16 | $179.46 |
| 2019 | $55.20 | $36.62 | $103.96 | $11.05 | $77.32 |
| 2020 | $47.68 | $34.39 | $39.68 | $11.06 | $10.15 |
| 2021 | $55.05 | $48.12 | $12.39 | $16.76 | $81.94 |
| 2022 | $50.59 | $44.19 | $4.13 | $12.56 | $41.65 |
| 2023 | $47.38 | $42.43 | $5.03 | $10.60 | $6.39 |
| 2024 | $63.29 | $56.67 | $6.27 | $13.18 | $53.33 |
| 2025 | $84.01 | $64.93 | $5.48 | $12.87 | $35.86 |
AI valuation
Our deep-learning model estimates Evergy, Inc.'s (EVRG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $64.93
- Current price
- $82.61
- AI upside
- -21.4%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$35.28
-57.29% upside
Graham-Dodd
$12.87
-84.42% upside
Graham Formula
$35.86
-56.59% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EVRG | Evergy, Inc. | $82.61 | 19.27B | -21% | -57% | -84% | -57% | 22.63 | 1.89 | 3.27 | 12.73 | — | 2.46 | 32.28% | 25.19% | 14.45% | 8.48% | 5.81% | 2.53% | 1.51 | 2.42 | 0.49 | 0.18 | 5.64 | -343.00% | 165.00% | 11301.00% | -3.88% | 0.55 | -3.03% | 3.17% | 71.70% | 3.17% | 23.32 | -46.26 | 5.87 | 0.82 |
| AQNB | Algonquin Power & Utiliti… | $25.74 | 18.89B | -6% | -63% | — | -62% | -12.76 | 3.74 | 7.59 | 29.25 | -3.19 | 5.30 | 36.44% | 19.23% | -59.52% | -28.33% | 1.43% | -7.81% | 1.43 | 1.23 | 0.76 | 0.31 | 8.05 | 40000.00% | -1403.00% | -187.00% | -2.22% | 0.32 | -3.13% | 1.68% | -21.40% | 11.92% | 54.49 | -62.22 | 10.48 | 0.94 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| EIX | Edison International | $74.74 | 28.76B | +43% | +25% | -32% | +177% | 6.09 | 1.63 | 1.48 | 8.62 | 2.45 | 1.63 | 57.83% | 36.72% | 23.59% | 28.37% | 9.72% | 5.23% | 2.42 | 4.61 | 0.73 | 0.27 | 5.15 | 24894.00% | 976.00% | 317.00% | -2.50% | 0.55 | -1.26% | 4.81% | 29.30% | 10.73% | 10.02 | -99.42 | 3.68 | 0.81 |
| EMA | Emera Incorporated | $52.04 | 15.7B | -24% | -60% | -84% | +14% | 19.72 | 1.61 | 2.59 | 12.20 | 20.20 | 2.75 | 24.58% | 18.73% | 13.11% | 8.17% | 4.29% | 2.48% | 1.62 | 1.50 | 0.66 | 0.35 | 6.07 | 9766.00% | 1531.00% | 24230.00% | -8.05% | 0.27 | -5.12% | 3.03% | 59.80% | 3.03% | 27.48 | -24.71 | 5.15 | 0.70 |
| KEP | Korea Electric Power Corp… | $19.50 | 25.04B | +5% | +80% | +57% | +45% | 3.99 | 0.35 | 0.15 | 1.53 | — | 0.35 | 12.02% | 8.96% | 3.74% | 9.22% | 10.34% | 1.44% | 0.61 | 1.79 | 0.46 | 0.27 | 1.01 | -17240.00% | 677.00% | -11338.00% | 11.91% | 0.25 | 2.98% | 0.91% | 3.60% | 0.91% | 3.97 | 19.98 | 0.36 | 0.48 |
| LNT | Alliant Energy Corporatio… | $72.34 | 18.6B | -24% | -52% | -81% | -25% | 22.95 | 2.53 | 4.26 | 15.05 | 137.18 | 2.53 | 40.10% | 23.50% | 18.57% | 11.30% | 5.62% | 3.34% | 1.68 | 2.00 | 0.80 | 0.49 | 5.84 | 1673.00% | 957.00% | 2144.00% | -7.07% | 0.55 | -7.21% | 2.80% | 64.30% | 2.80% | 29.64 | -23.12 | 6.96 | 1.11 |
| NI | NiSource Inc. | $47.30 | 22.63B | -34% | -34% | -79% | +20% | 24.00 | 2.35 | 3.35 | 12.77 | 117.84 | 2.79 | 58.57% | 27.63% | 13.99% | 10.22% | 6.36% | 2.71% | 1.72 | 2.87 | 0.69 | 0.40 | 5.36 | 2037.00% | 2176.00% | -5125.00% | -1.89% | 0.68 | -1.75% | 2.38% | 57.20% | 2.38% | 20.90 | -91.32 | 5.77 | 0.84 |
| OKLO | Oklo Inc. | $62.95 | 9.84B | — | — | — | — | -35.30 | 10.36 | — | -45.15 | -59.44 | 10.36 | 0.00% | — | — | -68.01% | 537.39% | -49.64% | 0.01 | — | 43.47 | 43.02 | 1.82 | 5938.00% | — | 14092.00% | -1.49% | -7.19 | 394.30% | 0.00% | 0.00% | 3.32% | -44.92 | -61.22 | — | 50.16 |
| SBS | Companhia de Saneamento B… | $30.01 | 21.01B | +22% | -50% | -23% | +317% | 4.31 | 1.59 | 1.63 | 4.34 | 2.51 | -7.62 | 54.07% | 42.91% | 26.50% | 40.86% | 21.16% | 19.16% | 0.68 | 8.65 | 0.89 | 0.87 | 1.30 | 17171.00% | 4135.00% | 5517.00% | 12.43% | 0.62 | 14.19% | 0.00% | 0.00% | 0.00% | 5.07 | 10.77 | 2.18 | 2.23 |
About Evergy, Inc.
Evergy, Inc., together with its subsidiaries, engages in the generation, transmission, distribution, and sale of electricity in Kansas and Missouri, the United States. It generates electricity through coal, hydroelectric, landfill gas, uranium, and natural gas and oil sources, as well as solar, wind, other renewable sources. The company has approximately 10,100 circuit miles of transmission lines; 39,800 circuit miles of overhead distribution lines; and 13,000 circuit miles of underground distribution lines. It serves approximately 1,620,400 customers, including residences, commercial firms, industrials, municipalities, and other electric utilities. Evergy, Inc. was incorporated in 2017 and is headquartered in Kansas City, Missouri.
- CEO
- David A. Campbell
- Employees
- 4.73K
- Beta
- 0.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($35.28 ÷ $82.61) − 1 = -57.29% (DCF, example).