EVRG · Intrinsic value
Is Evergy, Inc. (EVRG) overvalued or undervalued?
Evergy, Inc. (EVRG) trades at the delayed market price of $81.69 a share. That price already implies revenue growth of 22.3% a year for 5 years. TickerWorth's fair value is $68.63 a share (priced within our range of $49.12 – $83.16). We do not call it over- or undervalued from inside our range.
Model by Miraaj Patel · generated from SEC filings and market data · Updated Oct 19, 2026 · How these pages are made
Is EVRG fairly valued?
- Fair value
- $68.63
- Market price
- $81.69
- Downside to fair value
- 16.0%
- Verdict
- Priced within our range of $49.12 – $83.16
Reverse DCF: Today's price implies revenue growth of 22.3% a year for 5 years; our model assumes 4.2% a year on average over the same horizon.
What is EVRG's TickerWorth Score?
Middle of the pack — real strengths and real weaknesses
Compared with Utilities companies in US
Its strongest point: a profitable, high-quality business. Its weakest: trades above our estimate of what it's worth.
- Value · 47 of 100
Cheaper than 47% of Utilities companies in US
- Price vs worth · 24 of 100
- Quality · 62 of 100
More profitable than 62% of Utilities companies in US
- Financial health · 27 of 100
Financially stronger than 27% of Utilities companies in US
- Growth · 52 of 100
Growing faster than 52% of Utilities companies in US
- Momentum · 72 of 100
Outperformed 72% of Utilities companies in US over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
EVRG DCF valuation, input by input
TickerWorth's fair value for Evergy, Inc. (EVRG) is $68.63 a share, against the delayed market price of $81.69 (priced within our range of $49.12 – $83.16). We do not call it over- or undervalued from inside our range. It is a model estimate, and every input behind it is sourced below. This is an educational model, not a price target or a recommendation.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values EVRG at about $8.79 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Evergy, Inc.'s projected free cash flows at a weighted-average cost of capital (WACC) of 6.6%, with a long-run terminal growth rate of 2.5%. About 82% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 22.3% annual revenue growth for EVRG. Our base case instead compounds to about 4.2% a year over the same forecast, so the market is pricing in materially faster growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, EVRG's modeled DCF value ranges from about $-14.80 to $106.47 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Evergy, Inc. would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of EVRG's intrinsic value. Figures update as new filings and prices come in.
Every input behind EVRG's DCF
| Input | Value |
|---|---|
| Base-year revenueEvergy, Inc. FY2025 10-K (accession 0001711269-26-000017): us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax, FY2025 full year. | $5,705,100,000 |
| Base EBIT marginEvergy, Inc. FY2025 10-K (accession 0001711269-26-000017): us-gaap:OperatingIncomeLoss 1,532,900,000 / revenue 5,705,100,000 = 26.87%, FY2025. | 26.9% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 4% → 4% → 4% → 4% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.1% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.48 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesEvergy, Inc. FY2025 10-K (accession 0001711269-26-000017): WeightedAverageNumberOfDilutedSharesOutstanding = 233,600,000 shares, FY2025. | 234M |
| Market priceDelayed quote · as of 2026-10-19 21:02 UTC | $81.69 |
Change EVRG's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Evergy, Inc. do?
What does it do?
Evergy, Inc., together with its subsidiaries, engages in the generation, transmission, distribution, and sale of electricity in the United States. The company generates electricity through coal, landfill gas, uranium, and natural gas and oil sources, as well as solar, wind, and other renewable sources. It operates in the Utilities - Regulated Electric industry (Utilities sector), headquartered in United States. The company employs roughly 4,691 people.
How does it make money?
The business turns $5.7B in annual revenue into profit. Out of every $100 of sales, about $25 is left as operating profit (operating margin of 25.2%), after a 53% gross margin on the products/services it sells. After all costs, taxes and interest, 15.2% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks stretched: carries moderate debt (1.6× equity), may struggle to cover its short-term bills (0.4× current ratio), and is currently profitable.
Who at EVRG filed insider trades?
| Date | Insider | Relationship | What happened | Value | Filing |
|---|---|---|---|---|---|
| Caisley Charles A. | EVP & CHIEF CUST OFFCR | Option exercise | — | Form 4 for Caisley Charles A. (opens sec.gov in a new tab) | |
| Caisley Charles A. | EVP & CHIEF CUST OFFCR | Shares withheld (tax) | $63,196.10 | Form 4 for Caisley Charles A. (opens sec.gov in a new tab) | |
| Buckler William Bryan | EVP - Chief Financial Officer | Option exercise | — | Form 4 for Buckler William Bryan (opens sec.gov in a new tab) | |
| Buckler William Bryan | EVP - Chief Financial Officer | Shares withheld (tax) | $472,661.21 | Form 4 for Buckler William Bryan (opens sec.gov in a new tab) | |
| Rolph Jonathan D | Director | Open-market buy | $27,253.93 | Form 4 for Rolph Jonathan D (opens sec.gov in a new tab) | |
| Rolph Jonathan D | Director | Open-market buy | $27,266.19 | Form 4 for Rolph Jonathan D (opens sec.gov in a new tab) |
A disclosure, not a signal to trade. Source: SEC EDGAR (Form 4). Older filings and the 90-day buying-and-selling read are part of Pro. See plans
Common questions
What is EVRG's intrinsic value?
TickerWorth's blended fair value for Evergy, Inc. (EVRG) is $68.63 per share, versus a market price of $81.69 (priced within our range of $49.12 – $83.16).
Is EVRG overvalued or undervalued?
Priced within our range of $49.12 – $83.16 at $81.69. We don't call EVRG overvalued or undervalued from a range. This is an educational estimate, not advice.
What discount rate is used for EVRG?
A WACC of 6.6% and a terminal growth rate of 2.5%.
Is Evergy stock undervalued?
TickerWorth's fair value for Evergy, Inc. (EVRG) is $68.63 against a market price of $81.69. Our read: Priced within our range of $49.12 – $83.16. This is a model estimate, not investment advice.
Evergy (EVRG) DCF valuation and fair value
Our fair value for Evergy, Inc. (EVRG) is $68.63, built on a 6.6% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Evergy stock?
Today's price implies revenue growth of 22.3% a year for 5 years; our model assumes 4.2% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of $81.69. A model estimate, not investment advice.
Evergy (EVRG) insider trading
The most recent insider filing (SEC Form 4) for Evergy, Inc. (EVRG): Caisley Charles A., EVP & CHIEF CUST OFFCR, option exercise on 2026-10-07. The latest filings are listed on this page. A disclosure, not a signal to trade.
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.