EVRG Evergy
Intrinsic value$65.18
Price (at call)$82.23
Margin of safety
-20.7%
vs market (rating basis)
+6.4%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Return on equity (normalized) | 9.1% |
| Book-value growth (Y1) | 0.6% |
| Terminal book growth | 3.0% |
| Beta | 0.52 |
| Failure probability | 0.0% |
| Cost of equity | 7.0% |
Valuation bridge
| PV of excess returns | 1.57B |
| PV of terminal excess | 3.24B |
| Equity value | 15.03B |
| ÷ shares → per share | $65.18 |
News
bullish +0.30 · 8 articles
- Can Economic Development Drive EVRG's Long-Term Earnings Growth?
- Are Utilities Stocks Lagging Evergy (EVRG) This Year?
- Evergy (EVRG) Q2 2026 Earnings Call Transcript
- Evergy has 3 GW of large loads signed and a 5-GW generation pipeline
- Do Wall Street Analysts Like Evergy Stock?
- Evergy (EVRG) Could Be 8% Undervalued On Earnings And Dividend Update
- Evergy, Inc. Q2 2026 Earnings Call Summary
- Evergy Q2 Earnings Call Highlights
Projected excess returns on equity
| Yr | Book equity | ROE | Excess return | PV |
|---|---|---|---|---|
| 1 | 10.22B | 9.1% | 212.20M | 198.35M |
| 2 | 10.28B | 9.1% | 213.43M | 186.48M |
| 3 | 10.37B | 9.1% | 215.24M | 175.79M |
| 4 | 10.48B | 9.1% | 217.65M | 166.16M |
| 5 | 10.63B | 9.1% | 220.66M | 157.47M |
| 6 | 10.80B | 9.1% | 224.32M | 149.63M |
| 7 | 11.01B | 9.1% | 228.63M | 142.55M |
| 8 | 11.25B | 9.1% | 233.65M | 136.17M |
| 9 | 11.53B | 9.1% | 239.40M | 130.42M |
| 10 | 11.85B | 9.1% | 245.94M | 125.24M |