MDU Resources Group, Inc.

MDU Resources Group, Inc.

MDUยทNYSE

$20.76

-1.2%
IndustrialsConglomerates

MDU Resources Group, Inc. engages in the regulated energy delivery, and construction materials and services businesses in the United States. The company's Electric segment generates, transmits, and distributes electricity for residential, commercial, industrial, and municipal customers in Montana, North Dakota, South Dakota, and Wyoming, as well as operates 3,500 miles of transmission lines and 4,800 miles of distribution lines. Its Natural Gas Distribution segment distributes natural gas for residential, commercial, and industrial customers in Idaho, Minnesota, Montana, North Dakota, Oregon, South Dakota, Washington, and Wyoming; and offers supply-related value-added services. The company's Pipeline segment provides natural gas transportation and underground storage services through a regulated pipeline system primarily in the Rocky Mountain and northern Great Plains regions; and cathodic protection and other energy-related services. Its Construction Materials and Contracting segment mines, processes, and sells construction aggregates; produces and sells asphalt mix; and supplies ready-mixed concrete. This segment is also involved in the sale of cement, finished concrete products, and other building materials and related contracting services. The company's Construction Services segment designs, constructs, and maintains electrical and communication wiring and infrastructure, fire suppression systems, mechanical piping and services; overhead and underground electrical, gas, and communication infrastructure; and manufactures and distributes transmission lines construction equipment. It serves manufacturing, commercial, industrial, transportation, institutional, and renewable and government customers, as well as utilities. The company was founded in 1924 and is headquartered in Bismarck, North Dakota.

At a Glance

Live Snapshot
Market Cap$4.34B
EPS0.9300
P/E Ratio22.32
Earnings Date08/06/2026
MDU Resources Group, Inc.

MDU Resources Group, Inc. Fair Value Envelope

MDU ยท NYSE

Our analysis suggests that MDU has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $20.76, this represents a potential HIDDEN relative to our calculated worth for MDU Resources Group, Inc..

Intrinsic Value
Current Price: $20.76

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$273.9M
+ Cash & Equivalents$28.2M
Firm Value$302.1M
- Debt$2.7B
Equity Value-$2.4B
/ Shares Outstanding204,331,170B
DCF Value-$12
OVERVALUED BY 157%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$236.7M
$118.4M
$59.2M
$29.6M
$14.8M
$7.4M
$3.7M
$1.8M
$924.6K
$462.3K
Maintenance CapEx
-$79.2M
-$39.6M
-$19.8M
-$9.9M
-$5.0M
-$2.5M
-$1.2M
-$618.8K
-$309.4K
-$154.7K
Owner Earnings
$157.5M
$78.8M
$39.4M
$19.7M
$9.8M
$4.9M
$2.5M
$1.2M
$615.2K
$307.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$145.8M
$67.5M
$31.3M
$14.5M
$6.7M
$3.1M
$1.4M
$664.8K
$307.8K
$142.5K
Terminal Value represents 0.9% of Enterprise Value