TopFunds

Pinnacle West Capital

NYSE: PNW

Stock price

94.21 USD

(+27.62%) 5 years

Multi-UtilitiesRegulated Electric

Insider Transactions

5Y price score: 38
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +27.62%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
10-aug.-26Sale(980)99.2(97,182)10,886Blankenship Elizabeth Aofficer: VP, Controller and CAOlink
07-aug.-26Sale(1,800)102.0(183,618)4,910Esparza Jose Luis Jrother: SVP Public Policy APSlink
14-may.-26Award1,665--1,665EICHER CAROL Sdirectorlink
14-may.-26Award1,665--1,665Butler Ronald Jrdirectorlink
14-may.-26Award1,665--1,665de la Melena Gonzalo A Jrdirectorlink
14-may.-26Award1,665--1,665Flanagan Susan T.directorlink
14-may.-26Award1,665--1,665TREVATHAN JAMES E JRdirectorlink
14-may.-26Award1,66599.8166,11711,032Sims Paula Jdirectorlink
14-may.-26Award1,66599.8166,1176,291SPENCE WILLIAM Hdirectorlink
14-may.-26Award1,665--1,665Svinicki Kristine Ldirectorlink

85.9

52-week range

111.1

94.21

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

(7.5) %

Dividend Yield TTM

3.9 %

Market cap $

$ 11,417

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

18.1

Price / Book TTM

1.6

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(5)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

13.9 %

51.1 %

64.8 %

Free cash flow per share growth

26.9 %

(110.7) %

(4,209.2) %

Earnings per share growth

(9.5) %

3.7 %

28.8 %

Dividends

Previous dividend:0.91 per share, Paid, Ex-div date Aug 03, 2026

Analyst ratings

Price Target Low

94

Price Target High

129

Price Target Median

106

Buy

7

Hold

17

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
3.9
4
4.4
4.5
4.8
4.9
5.5
4.3
4.4
5.2
5.1
2.6%
6
6.2
6.4
6.6
6.8
7
02FCF per share
0.2
(2.2)
(2.6)
0.9
(2.1)
(3.2)
(5.4)
(4.1)
(5.6)
(5.5)
(6.7)
-
(10)
(11.5)
(13.2)
(15)
(16.9)
(19.3)
03Dividends per share
Help
Adjusted for splitsLearn more
2.4
2.5
2.7
2.8
3
3.2
3.3
3.4
3.5
3.5
3.6
4.1%
-
-
-
-
-
-
04Dividends payout, %
59.5%
62%
59.3%
60.4%
61.2%
63.7%
59.7%
78.4%
77.1%
64.8%
68.6%
1.4%
-
-
-
-
-
-
05Revenue
$ 3,495
$ 3,499
$ 3,565
$ 3,691
$ 3,471
$ 3,587
$ 3,804
$ 4,324
$ 4,696
$ 5,125
$ 5,340
4.3%
$ 5,571
$ 5,812
$ 6,064
$ 6,326
$ 6,600
$ 6,798
06ㅤ% Change
-
0.1%
1.9%
3.5%
(6)%
3.3%
6.1%
13.7%
8.6%
9.1%
4.2%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
07Net Income
437.3
442
488.5
511
538.3
550.6
618.7
483.6
501.6
608.8
616.5
3.5%
734.9
766.7
799.9
834.5
870.6
896.7
08ㅤ% Margin
12.5%
12.6%
13.7%
13.8%
15.5%
15.4%
16.3%
11.2%
10.7%
11.9%
11.6%
13.2% A
13.2%
13.2%
13.2%
13.2%
13.2%
13.2%
09CFO
1,094
1,023
1,118
1,277
956.7
966.4
860
1,241
1,208
1,610
1,805
5.1%
1,637
1,708
1,782
1,859
1,940
1,998
10ㅤ% Of revenue
31.3%
29.3%
31.4%
34.6%
27.6%
26.9%
22.6%
28.7%
25.7%
31.4%
33.8%
29.4% A
29.4%
29.4%
29.4%
29.4%
29.4%
29.4%
11CAPEX
(1,076)
(1,276)
(1,409)
(1,178)
(1,191)
(1,327)
(1,474)
(1,708)
(1,846)
(2,249)
(2,625)
9.3%
(2,869)
(3,137)
(3,430)
(3,749)
(4,099)
(4,481)
12ㅤ% Change
-
18.5%
10.5%
(16.4)%
1.1%
11.3%
11.1%
15.9%
8.1%
21.8%
16.7%
9.3% A
9.3%
9.3%
9.3%
9.3%
9.3%
9.3%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
18.2
(252.1)
(290.7)
99
(234.7)
(360.2)
(613.5)
(466)
(638.7)
(639.4)
(819.5)
-
(1,232)
(1,429)
(1,648)
(1,890)
(2,159)
(2,483)
14Total assets
15,028
16,004
17,019
17,664
18,479
20,020
22,003
22,723
24,661
26,103
31,683
7.7%
34,136
36,780
39,628
42,696
46,002
49,565
15ㅤ% Change
-
6.5%
6.3%
3.8%
4.6%
8.3%
9.9%
3.3%
8.5%
5.9%
21.4%
7.7%
7.7%
7.7%
7.7%
7.7%
7.7%
7.7%
16Total liabilities
10,309
11,068
11,883
12,316
12,926
14,268
15,982
16,564
18,376
19,245
24,596
9.1%
26,500
28,552
30,763
33,146
35,712
38,478
17ㅤ% Of assets
68.6%
69.2%
69.8%
69.7%
70%
71.3%
72.6%
72.9%
74.5%
73.7%
77.6%
77.6% A
77.6%
77.6%
77.6%
77.6%
77.6%
77.6%
18Shareholders Equity
4,720
4,936
5,136
5,349
5,553
5,753
6,022
6,160
6,285
6,858
7,087
4.2%
7,636
8,227
8,864
9,551
10,290
11,087
19Net Debt
3,781
4,315
4,953
5,209
5,802
6,859
8,175
8,872
10,298
11,045
17,841
16.8%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
111,552
112,046
112,367
112,550
112,758
112,942
113,192
113,416
113,804
116,232
121,971
0.9%
123,065
124,169
125,283
126,406
127,540
128,684
21ㅤ% Change
-
0.4%
0.3%
0.2%
0.2%
0.2%
0.2%
0.2%
0.3%
2.1%
4.9%
0.9%
0.9%
0.9%
0.9%
0.9%
0.9%
0.9%
22ROA
2.9%
2.8%
2.9%
2.9%
2.9%
2.8%
2.8%
2.1%
2%
2.3%
2%
-
2.2%
2.1%
2%
2%
1.9%
1.8%
23ROE
9.3%
9%
9.5%
9.6%
9.7%
9.6%
10.3%
7.9%
8%
8.9%
8.7%
-
9.6%
9.3%
9%
8.7%
8.5%
8.1%
24Interest coverage
4.8
4.5
4.6
3.5
3.1
3.4
3.5
2.9
2.5
2.7
2.6
-
-
-
-
-
-
-
25Dividend Yield
3.6%
3.2%
3%
3.2%
3.3%
3.9%
4.6%
4.4%
4.7%
4.1%
4%
-
-
-
-
-
-
-
26P/E Ratio
16.4
19.7
19.5
18.7
18.8
16.3
12.9
17.8
16.3
15.8
17.2
-
-
-
-
-
-
-
27Stock price range
56-72
63-83
76-92
74-92
82-99
63-104
63-88
60-80
69-85
66-95
82-95
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
7,159
8,693
9,526
9,553
10,112
9,008
7,970
8,607
8,150
9,651
10,616
4%
(46,000)
(48,820)
(51,922)
(55,334)
(59,087)
-
29FCF Yield
0.3%
(2.9)%
(3.1)%
1%
(2.3)%
(4)%
(7.7)%
(5.4)%
(7.8)%
(6.6)%
(7.7)%
-
2.7%
2.9%
3.2%
3.4%
3.7%
-
30Average stock price
64.4
72.9
84.1
82.9
90.6
83.3
75.7
70.1
77.2
80.5
88.6
3.2%
(373.8)
(393.2)
(414.4)
(437.7)
(463.3)
-
31 CEO
TG
Theodore N. Geisler