Pinnacle West Capital Corp Valuation – June 2018 $PNW

Company Profile (excerpt from Reuters): Pinnacle West Capital Corporation, incorporated on February 20, 1985, is a holding company that operates through its subsidiaries. The Company operates through regulated electricity segment, which consists of traditional regulated retail and wholesale electricity businesses and related activities, and includes electricity generation, transmission and distribution. The Company’s subsidiaries include Arizona Public Service Company (APS), which is a vertically-integrated electric utility that provides retail or wholesale electric service to the State of Arizona, with the exceptions of one-half of the Phoenix metropolitan area, the Tucson metropolitan area and Mohave County in northwestern Arizona.

PNW Chart

PNW data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of PNW – June 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $8,763,247,982 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.51 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 80.65% Pass
6. Moderate PEmg Ratio PEmg < 20 18.74 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.71 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.51 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -4.68 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $4.18
MG Growth Estimate 2.96%
MG Value $60.25
Opinion Overvalued
MG Grade B-
MG Value based on 3% Growth $60.58
MG Value based on 0% Growth $35.51
Market Implied Growth Rate 5.12%
Current Price $78.29
% of Intrinsic Value 129.94%

Pinnacle West Capital Corporation qualifies for both the Defensive Investor and the Enterprising Investor. The Defensive Investor is only initially concerned with the low current ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $3.49 in 2014 to an estimated $4.18 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 5.12% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Pinnacle West Capital Corporation revealed the company was trading above its Graham Number of $66.6. The company pays a dividend of $2.66 per share, for a yield of 3.4%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 18.74, which was below the industry average of 22.69, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-98.11.

Pinnacle West Capital Corporation performs fairly well in the ModernGraham grading system, scoring a B-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$98.11
Graham Number $66.60
PEmg 18.74
Current Ratio 0.51
PB Ratio 1.71
Current Dividend $2.66
Dividend Yield 3.40%
Number of Consecutive Years of Dividend Growth 6

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Total Current Assets $957,404,000
Total Current Liabilities $1,874,391,000
Long-Term Debt $4,290,533,000
Total Assets $17,148,306,000
Intangible Assets $262,523,000
Total Liabilities $11,994,635,000
Shares Outstanding (Diluted Average) 112,493,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $4.40
Dec2017 $4.35
Dec2016 $3.95
Dec2015 $3.92
Dec2014 $3.58
Dec2013 $3.66
Dec2012 $3.45
Dec2011 $3.09
Dec2010 $3.27
Dec2009 $0.67
Dec2008 $2.40
Dec2007 $3.05
Dec2006 $3.27
Dec2005 $1.82
Dec2004 $2.66
Dec2003 $2.63
Dec2002 $1.76
Dec2001 $3.68
Dec2000 $3.56
Dec1999 $1.97
Dec1998 $2.85

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $4.18
Dec2017 $4.01
Dec2016 $3.80
Dec2015 $3.66
Dec2014 $3.49
Dec2013 $3.24
Dec2012 $2.88
Dec2011 $2.56
Dec2010 $2.37
Dec2009 $2.03
Dec2008 $2.69
Dec2007 $2.78
Dec2006 $2.58
Dec2005 $2.32
Dec2004 $2.67
Dec2003 $2.69
Dec2002 $2.73

Recommended Reading:

Other ModernGraham posts about the company

Pinnacle West Corp Valuation – March 2017 $PNW
Pinnacle West Capital Corp Valuation – December 2015 Update $PNW
22 Companies in the Spotlight This Week – 11/29/14
Pinnacle West Capital Corporation Annual Valuation – 2014 $PNW

Other ModernGraham posts about related companies

NiSource Inc Valuation – June 2018 $NI
American Electric Power Co Valuation – June 2018 $AEP
American Water Works Co Inc Valuation – June 2018 $AWK
Alliant Energy Corp Valuation – June 2018 $LNT
Consolidated Edison Inc Valuation – June 2018 $ED
Duke Energy Corp Valuation – May 2018 $DUK
Sempra Energy Valuation – May 2018 $SRE
Ameren Corp Valuation – May 2018 $AEE
NextEra Energy Inc Valuation – May 2018 $NEE
PG&E Corp Valuation – April 2018 $PCG


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.