Is Spire undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Spire Inc (SR) is 72.87 USD. This Spire valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.11 USD, the upside of Spire Inc is -4.30%. This means that Spire is overvalued by 4.30%.
The range of the Intrinsic Value is 44.64 - 119.21 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.64 - 119.21 | 72.87 | -4.3% |
| DCF (Growth 10y) | 47.81 - 116.64 | 73.96 | -2.8% |
| DCF (EBITDA 5y) | 30.97 - 73.80 | 52.18 | -31.4% |
| DCF (EBITDA 10y) | 43.05 - 88.22 | 64.89 | -14.7% |
| Fair Value | 105.87 - 105.87 | 105.87 | 39.10% |
| P/E | 75.44 - 86.64 | 80.25 | 5.4% |
| EV/EBITDA | 58.96 - 222.84 | 120.08 | 57.8% |
| EPV | 370.91 - 478.36 | 424.64 | 457.9% |
| DDM - Stable | 37.59 - 77.21 | 57.40 | -24.6% |
| DDM - Multi | 44.35 - 68.32 | 53.59 | -29.6% |
| Market Cap (mil) | 4,441.02 |
| Beta | 0.26 |
| Outstanding shares (mil) | 58.35 |
| Enterprise Value (mil) | 9,327.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.41% |
| Cost of Debt | 4.28% |
| WACC | 5.40% |