Avista stock: fair value
AVAThe fair value of Avista under our model is $49.67, the price is 19% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $41.39 and expensive above $62.09 (uncertainty low, based on the price swings of the past year).
The two parts of the fair value come to $57.25 (cash-flow model) and $42.09 (industry comparison), and the gap between them shows how uncertain the estimate is. The price is below both.
Calculated with a cost of equity of 7.4%. At 8.4% the fair value would be $43.40, at 6.4% it would be $60.82.
Where the number comes from
Half from the dividend model, half from earnings times the industry P/E (14.3).
Dividend model: the dividend grows by 3.8% a year for good and is discounted at 7.4% (government bond yield 3.8% plus beta 0.8 times a risk premium of 4.5%).
Calculate with your own assumptionsThe calculation step by step
With these figures the dividend model arrives at $57.25 per share: next year's dividend divided by the gap between the discount rate and growth. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Dividend per share | $1.97 |
| Next dividend: × (1 + 3.8%) | $2.04 |
| Value per share: next dividend / (7.4% − 3.8%) | $57.25 |
| Earnings per share, last twelve months | $2.95 |
| × 14.3 (industry P/E) | $42.09 |
| Fair value (average of both parts) | $49.67 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 20 Oct 2026)
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.