US · OTTR
Otter Tail Corporation
- Sector
- Utilities · Diversified Utilities
- Headquarters
- Fergus Falls, MN 56538-0496
- Website
- ottertail.com
Price · as of 2025-12-31
$90.78
Market cap 3.57B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $63.41 | -30.15% |
| Intrinsic Value(DCF) | $48.97 | -46.06% |
| Graham-Dodd Method(GD) | $44.97 | -50.46% |
| Graham Formula(GF) | $40.97 | -54.86% |
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 | $13.63 | $8.14 | $0.00 | $0.00 | $0.00 |
| 2012 | $20.05 | $19.03 | $0.00 | $0.00 | $1.64 |
| 2013 | $21.20 | $14.94 | $1.29 | $2.68 | $16.82 |
| 2014 | $23.26 | $12.46 | $2.40 | $4.55 | $0.00 |
| 2015 | $21.02 | $9.67 | $2.75 | $4.50 | $9.23 |
| 2016 | $28.54 | $11.98 | $3.14 | $5.72 | $17.79 |
| 2017 | $33.63 | $15.50 | $2.95 | $6.64 | $25.11 |
| 2018 | $41.76 | $20.01 | $0.00 | $7.70 | $32.42 |
| 2019 | $43.24 | $22.51 | $0.00 | $8.62 | $18.61 |
| 2020 | $40.01 | $35.81 | $4.30 | $10.02 | $11.94 |
| 2021 | $56.60 | $30.83 | $85.53 | $20.83 | $174.82 |
| 2022 | $64.31 | $49.07 | $273.74 | $37.74 | $199.36 |
| 2023 | $80.93 | $63.43 | $78.41 | $42.73 | $6.08 |
| 2024 | $79.10 | $64.89 | $24.08 | $47.04 | $49.04 |
| 2025 | $85.70 | $63.41 | $23.80 | $44.97 | $40.97 |
AI valuation
Our deep-learning model estimates Otter Tail Corporation's (OTTR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $63.41
- Current price
- $90.78
- AI upside
- -30.15%
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
$48.97
-46.06% upside
Graham-Dodd
$44.97
-50.46% upside
Graham Formula
$40.97
-54.86% 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 |
| OTTR | Otter Tail Corporation | $90.78 | 3.57B | -30% | -46% | -50% | -55% | 13.00 | 1.93 | 2.75 | 9.17 | — | 1.97 | 27.81% | 26.51% | 21.16% | 15.63% | 12.05% | 7.24% | 0.59 | 7.32 | 2.28 | 1.67 | 1.55 | -865.00% | -199.00% | 408.00% | 2.73% | 1.10 | 3.99% | 2.45% | 31.90% | 2.49% | 12.30 | 43.41 | 3.26 | 2.21 |
| 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 |
| CPK | Chesapeake Utilities Corp… | $135.97 | 3.22B | -8% | -49% | -72% | +13% | 22.87 | 2.01 | 3.45 | 12.98 | 169.46 | 2.98 | 31.62% | 27.70% | 15.09% | 9.39% | 6.13% | 3.68% | 1.02 | 3.54 | 0.45 | 0.29 | 4.38 | 1350.00% | 1814.00% | 8542.00% | -6.70% | 0.44 | -7.04% | 1.89% | 43.30% | 1.89% | 18.81 | -22.55 | 5.21 | 1.36 |
| EE | Excelerate Energy, Inc. | $40.25 | 1.29B | +62,142% | -22% | -57% | +64% | 0.01 | 1.84 | 1.02 | 2.59 | 0.95 | 14.22 | 32.19% | 24.50% | 3.19% | 28538.84% | 46.24% | 4761.96% | 0.54 | 3.20 | 2.43 | 2.00 | -0.41 | 79.00% | 4426.00% | 22724030.00% | 23769.36% | 1487.49 | 53479.08% | 0.68% | 0.00% | 27.09% | 3.60 | 0.00 | 0.88 | 1.10 |
| ELPC | Companhia Paranaense de E… | $11.59 | 2.15B | -38% | -49% | +205% | +224% | 13.77 | 0.23 | 0.26 | 4.30 | 2.39 | 0.65 | 21.59% | 15.91% | 12.40% | 1.74% | 7.91% | 0.76% | 0.68 | 47.17 | 1.26 | 1.06 | 3.01 | 57500.00% | 545.00% | -896.00% | 10.20% | 0.06 | 1.67% | 4.97% | 68.40% | 5.13% | 5.30 | 31.65 | 0.84 | 1.00 |
| HE | Hawaiian Electric Industr… | $15.49 | 2.67B | +79% | +220% | -34% | -81% | 16.08 | 1.72 | 0.89 | 14.55 | — | 1.72 | 7.62% | 7.62% | 3.99% | 11.00% | 6.06% | 3.15% | 0.42 | 2.09 | 0.56 | 4.34 | 2.82 | -10632.00% | -413.00% | -2843.00% | 3.53% | 3.78 | 3.32% | 1.09% | 17.50% | 52.71% | 14.55 | 35.10 | 1.11 | 6.00 |
| 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 |
| NWE | Northwestern Energy Group… | $69.96 | 4.3B | +2% | -55% | -77% | -40% | 23.71 | 1.49 | 2.67 | 12.89 | — | 1.71 | 82.31% | 20.23% | 11.24% | 6.31% | 5.19% | 2.20% | 1.14 | 2.17 | 0.72 | 0.31 | 5.58 | -1945.00% | 638.00% | -877.00% | -3.03% | 0.57 | -2.15% | 3.76% | 89.10% | 3.76% | 23.24 | -58.25 | 4.70 | 0.90 |
| RNW | ReNew Energy Global Plc | $5.52 | 2.01B | +102% | -43% | -33% | -42% | 22.10 | 1.97 | 2.29 | 10.76 | 219.27 | 2.90 | 91.15% | 53.48% | 3.93% | 9.21% | 3.29% | 1.09% | 6.50 | 86.76 | 0.60 | 0.52 | 8.53 | 1008.00% | 1936.00% | -6927.00% | -11.77% | 0.34 | -3.61% | 0.00% | 0.00% | 0.00% | 16.81 | -33.45 | 8.99 | 0.26 |
About Otter Tail Corporation
Otter Tail Corporation, together with its subsidiaries, engages in electric utility, manufacturing, and plastic pipe businesses in the United States. The company's Electric segment produces, transmits, distributes, and sells electric energy in Minnesota, North Dakota, and South Dakota; and operates as a participant in the Midcontinent Independent System Operator, Inc. markets. This segment generates electricity through coal, wind and hydro, and natural gas. It serves approximately 133,000 residential, industrial, and other commercial customers. Its Manufacturing segment engages in the contract machining, metal parts stamping, fabrication and painting, and production of plastic thermoformed horticultural containers, life science and industrial packaging, and material handling components, and extruded raw material stock for recreational vehicle, agricultural, construction, lawn and garden, and industrial and energy equipment industries. It also manufactures clamshell packing, blister packs, returnable pallets, and handling trays for shipping and storing odd-shaped or difficult-to-handle parts for customers in the horticulture, medical and life sciences, industrial, recreation, and electronics industries. The company's Plastics segment manufactures polyvinyl chloride pipes for municipal water, rural water, wastewater, storm drainage and water reclamation system, and other uses. This segment markets its products to wholesalers and distributors through independent sales representatives, company salespersons, and customer service representatives. The company was formerly known as Otter Tail Power Company and changed its name to Otter Tail Corporation in 2001. Otter Tail Corporation was founded in 1907 and is headquartered in Fergus Falls, Minnesota.
- CEO
- Charles S. MacFarlane
- Employees
- 2.13K
- Beta
- 0.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($48.97 ÷ $90.78) − 1 = -46.06% (DCF, example).