20031021Avera Exhibit 6.pdf

BEFORE THEIDAHO PUBLIC UTiliTIES COMMISSIONCASE NO. IPC-O3-IDAHO POWER COMPANY
EXHIBIT NO.
W. AVERA
DCF Model - Projected Earnings Growth
DI
S
C
O
U
N
T
E
D

C
A
S
H

F
L
O
W

M
O
D
E
L
Exhibit WEA-Page 1 of 1
EA
R
N
I
N
G
S

G
R
O
W
T
H

R
A
T
E
S
Pro

j

e
cte dHistorical
(a
)
(b
)
(c)(d)(b)(b)
Va
l
u
e
Firs tM u ItexPastPast
Co
m
p
a
n
y
IB
E
S
Li
n
e
CallInvestor10 Yr5 Yr
BK
H
Bl
a
c
k

H
i
l
l
s

C
o
r
p
.
15.
Ha
w
a
i
i
a
n

E
l
e
c
t
r
i
c
1 %
MD
U
MD
U

R
e
s
o
u
r
c
e
s

G
r
o
u
p
12.
PN
M
PN

M

Re
s
o
u
r
c
e
s

G
r
o
u
p
NM
F
19.
PN
W
Pi
n
n
a
c
l
e

W
e
s
t

C
a
p
i
t
a
l
NMF
PS
D
Pu
g
e
t

E
n
e
r
g
y
,

In
c
.
NMFNMF
SR
E
Se
m
p
r
a

E
n
e
r
g
y
XE
L
Xc
e
l

E
n
e
r
g
y
NM
F
NMF
Av
e
r
a
g
e
30
/
0
70
/
0
50/000/030/01 %
NM
F

-
-

N
o

M
e
a
n
i
n
g
f
u
l

F
i
g
u
r
e
NA

-
-

N
o
t

A
v
a
i
l
a
b
l
e
(a
)
(b
)
I/
B
/
E
/
S

I
n
t
e
r
n
a
t
i
o
n
a
l

g
r
o
w
t
h

r
a
t
e
s

f
r
o
m

S
t
a
n
d
a
r
d

&

P
o
o
r
Earnings Guide, (August 2003).
Th
e

V
a
l
u
e

L
i
n
e

I
n
v
e
s
t
m
e
n
t

S
u
r
v
e
y

(
A
u
g
u
s
t

1
5
20
0
3
)
.

N
e
g
a
t
i
v
e

g
r
o
w
t
h

rates recorded as
No

M
e
a
n
i
n
g
f
u
l

F
i
g
u
r
e
.
Fi
r
s
t

C
a
l
l

E
a
r
n
i
n
g
s

E
s
t
i
m
a
t
e
s

f
r
o
m

w
w
w
.
f
i
n
a
n
c
e
.
ya
h
o
o
.
com (September 1 , 2003).
Mu
l
t
e
x

I
n
v
e
s
t
o
r

e
a
r
n
i
n
g
s

g
r
o
w
t
h

r
a
t
e
s

f
r
o
m

w
w
w
.
mu
i
t
e
x
i
n
v
e
s
t
o
r
.
com (September 1, 2003).EXHBIIT NO.
(c
)
(d
)
CASE NO. IPC-03-W. AVERA, IPCo PAGE 1 OF