As of 2024-12-12, the Intrinsic Value of Spire Inc (SR) is
103.50 USD. This Spire valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.71 USD, the upside of Spire Inc is
50.60%.
The range of the Intrinsic Value is 67.33 - 165.50 USD
103.50 USD
Intrinsic Value
Spire Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
67.33 - 165.50 |
103.50 |
50.6% |
| DCF (Growth 10y) |
95.65 - 205.13 |
136.11 |
98.1% |
| DCF (EBITDA 5y) |
49.68 - 106.22 |
78.43 |
14.1% |
| DCF (EBITDA 10y) |
72.04 - 133.76 |
102.58 |
49.3% |
| Fair Value |
108.61 - 108.61 |
108.61 |
58.08% |
| P/E |
77.16 - 102.88 |
90.29 |
31.4% |
| EV/EBITDA |
70.60 - 235.46 |
131.17 |
90.9% |
| EPV |
409.91 - 533.28 |
471.59 |
586.4% |
| DDM - Stable |
41.79 - 90.99 |
66.39 |
-3.4% |
| DDM - Multi |
61.43 - 100.75 |
76.05 |
10.7% |
Spire Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,968.00 |
| Beta |
0.01 |
| Outstanding shares (mil) |
57.75 |
| Enterprise Value (mil) |
8,656.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.79% |
| Cost of Debt |
4.28% |
| WACC |
5.02% |