Fair value (multi-method)
Four independent methods triangulate what EVRG is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$108.06
Method range
$25.50 – $108.06
median $80.54
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $108.06 | +24.84% |
| Exit multiple | $70.94 | -18.05% |
| Analyst target | $90.14 | +4.14% |
| Graham number | $25.50 | -70.53% |
- Forward DCF$108.06
- Exit multiple$70.94
- Analyst target$90.14
- Graham number$25.50
Stock price
$86.56
EPS (TTM)
$3.78
5Y EPS CAGR
6.1%
Fair value @ hist. growth
$108.06
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
3.3%
per year over your projection horizon
Margin of safety 19.9% vs hist-growth DCF
Historical 5Y CAGR
6.1%
Your model implies
3.3%
Next-year analyst consensus
12.7%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.3% | -0.4% | -1.5% | -2.9% | -4.6% | -6.6% |
| 6.3% | 2.5% | 1.5% | 0.5% | -0.7% | -2.1% |
| 7.3% | 4.9% | 4.2% | 3.3% | 2.4% | 1.4% |
| 8.3% | 7.2% | 6.5% | 5.8% | 5.1% | 4.2% |
| 9.3% | 9.2% | 8.7% | 8.1% | 7.4% | 6.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.40
Low vs growth
Net debt
$15.4B
Total debt − cash
Beta
0.52
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Evergy (EVRG) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile3.18% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.