US · IDA
IDACORP, Inc.
- Sector
- Utilities · Regulated Electric
- Headquarters
- Boise, ID 83702-5627
- Website
- idacorpinc.com
Price · as of 2025-12-31
$147.09
Market cap 7.78B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $110.61 | -24.8% |
| Intrinsic Value(DCF) | $64.22 | -56.34% |
| Graham-Dodd Method(GD) | $43.55 | -70.39% |
| Graham Formula(GF) | $43.93 | -70.14% |
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 | $27.32 | $20.10 | $15.10 | $32.60 | $25.31 |
| 2012 | $32.75 | $26.25 | $6.04 | $31.84 | $45.41 |
| 2013 | $39.32 | $29.54 | $4.26 | $31.57 | $83.32 |
| 2014 | $43.91 | $34.25 | $0.00 | $31.78 | $42.45 |
| 2015 | $55.68 | $41.77 | $6.17 | $31.44 | $27.81 |
| 2016 | $62.09 | $45.03 | $8.93 | $31.23 | $29.79 |
| 2017 | $65.09 | $49.53 | $1.13 | $32.10 | $62.53 |
| 2018 | $81.76 | $56.39 | $0.28 | $33.37 | $43.45 |
| 2019 | $89.69 | $62.00 | $12.22 | $33.34 | $29.55 |
| 2020 | $83.72 | $61.14 | $13.86 | $33.24 | $39.99 |
| 2021 | $97.45 | $71.27 | $0.26 | $33.68 | $76.59 |
| 2022 | $92.68 | $74.60 | $0.00 | $35.29 | $104.16 |
| 2023 | $84.13 | $76.90 | $7.53 | $34.71 | $78.33 |
| 2024 | $110.11 | $83.56 | $11.03 | $40.51 | $62.65 |
| 2025 | $143.24 | $110.61 | $10.95 | $43.55 | $43.93 |
AI valuation
Our deep-learning model estimates IDACORP, Inc.'s (IDA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $110.61
- Current price
- $147.09
- AI upside
- -24.8%
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
$64.22
-56.34% upside
Graham-Dodd
$43.55
-70.39% upside
Graham Formula
$43.93
-70.14% 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 |
| IDA | IDACORP, Inc. | $147.09 | 7.78B | -25% | -56% | -70% | -70% | 23.97 | 2.17 | 4.28 | 15.22 | 329.55 | 2.17 | 22.14% | 21.88% | 17.84% | 9.39% | 6.08% | 3.27% | 1.03 | 2.36 | 0.93 | 0.49 | 4.68 | 727.00% | -75.00% | 3920.00% | -7.43% | 0.67 | -8.85% | 2.43% | 58.10% | 2.47% | 28.28 | -19.42 | 6.19 | 1.25 |
| ALE | ALLETE, Inc. | $67.90 | 3.94B | -33% | -62% | -67% | — | 30.26 | 1.29 | 2.41 | 11.19 | — | 1.37 | 32.49% | 10.47% | 11.72% | 4.30% | 3.37% | 1.65% | 0.64 | 1.96 | 1.08 | 0.50 | 3.61 | -2794.00% | -1862.00% | -6746.00% | 2.77% | 1.13 | 2.24% | 4.42% | 133.80% | 4.42% | 33.98 | 53.23 | 3.56 | 1.03 |
| AVA | Avista Corporation | $40.62 | 3.31B | -31% | -61% | -62% | -44% | 16.75 | 1.19 | 1.65 | 9.98 | 381.87 | 1.22 | 24.19% | 18.02% | 9.83% | 7.28% | 5.39% | 2.33% | 1.22 | 2.39 | 20.25 | 7.72 | 5.04 | 439.00% | 134.00% | -1020000.00% | -3.12% | 13.03 | -1.73% | 4.92% | 82.40% | 4.92% | 18.44 | -64.65 | 3.32 | 30.44 |
| BKH | Black Hills Corporation | $73.66 | 5.56B | +2% | -53% | -81% | -11% | 17.89 | 1.40 | 2.32 | 11.94 | 999.54 | 2.13 | 38.47% | 23.27% | 12.62% | 8.19% | 5.79% | 2.87% | 1.23 | 2.60 | 1.35 | 0.80 | 5.46 | 179.00% | 857.00% | 48795.00% | -2.73% | 0.91 | -1.81% | 3.69% | 66.00% | 3.69% | 18.39 | -67.51 | 4.28 | 1.04 |
| 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 |
| MGEE | MGE Energy, Inc. | $82.02 | 3B | -19% | -59% | -68% | -21% | 22.01 | 2.29 | 4.02 | 12.47 | 187.89 | 2.29 | 97.31% | 22.95% | 18.27% | 10.72% | 7.20% | 4.54% | 0.62 | 5.05 | 0.78 | 0.39 | 2.66 | 1171.00% | 985.00% | -29576.00% | -2.67% | 0.90 | -3.89% | 2.26% | 49.70% | 2.26% | 22.28 | -47.53 | 5.11 | 1.73 |
| OGE | OGE Energy Corp. | $49.14 | 10.14B | -34% | -53% | -78% | -20% | 21.13 | 2.00 | 3.05 | 11.48 | 355.88 | 2.00 | 44.18% | 24.52% | 14.44% | 9.79% | 6.45% | 3.35% | 1.14 | 2.96 | 0.78 | 0.42 | 4.16 | 594.00% | 921.00% | -12974.00% | 0.83% | 1.04 | 0.80% | 3.44% | 72.60% | 3.44% | 19.52 | 188.69 | 4.79 | 1.38 |
| POR | Portland General Electric… | $53.96 | 6.24B | -17% | -60% | -62% | -56% | 19.49 | 1.44 | 1.73 | 9.68 | — | 1.58 | 41.67% | 16.74% | 8.86% | 7.72% | 5.31% | 2.35% | 1.34 | 2.49 | 1.08 | 0.54 | 4.62 | -797.00% | 38.00% | -8551.00% | -1.19% | 1.13 | -0.77% | 3.77% | 73.50% | 3.77% | 19.76 | -160.83 | 3.31 | 0.97 |
| TXNM | TXNM Energy, Inc. | $59.02 | 6.43B | +74% | -60% | -69% | -52% | — | 1.62 | 2.54 | 6.36 | — | 1.62 | 38.09% | 20.37% | 6.99% | 0.00% | 7.07% | 0.00% | 0.00 | 1.32 | 0.19 | 0.02 | 0.00 | -3933.00% | 986.00% | 7035.00% | -22.86% | -0.94 | -21.38% | 2.96% | — | 108.69% | 12.48 | -4.38 | 2.54 | 4.56 |
About IDACORP, Inc.
IDACORP, Inc., together with its subsidiaries, engages in the generation, transmission, distribution, purchase, and sale of electric energy in the United States. The company operates 17 hydropower generating plants located in southern Idaho and eastern Oregon; three natural gas-fired plants in southern Idaho; and interests in two coal-fired steam electric generating plants located in Wyoming and Nevada. As of December 31, 2021, it had approximately 4,843 pole-miles of high-voltage transmission lines; 23 step-up transmission substations located at power plants; 21 transmission substations; 10 switching stations; 30 mixed-use transmission and distribution substations; 187 energized distribution substations; and 28,570 pole-miles of distribution lines, as well as provides electric utility services to approximately 604,000 retail customers in southern Idaho and eastern Oregon. The company serves commercial and industrial customers, which involved in food processing, electronics and general manufacturing, agriculture, health care, government, and education. It also invests in housing and other real estate tax credit investments. IDACORP, Inc. was founded in 1915 and is headquartered in Boise, Idaho.
- CEO
- Lisa A. Grow
- Employees
- 2.13K
- Beta
- 0.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($64.22 ÷ $147.09) − 1 = -56.34% (DCF, example).