As of 2025-01-19, the Intrinsic Value of UGI Corp (UGI) is
31.20 USD. This UGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.09 USD, the upside of UGI Corp is
3.70%.
The range of the Intrinsic Value is 18.59 - 53.27 USD
31.20 USD
Intrinsic Value
UGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.59 - 53.27 |
31.20 |
3.7% |
| DCF (Growth 10y) |
20.93 - 54.17 |
33.07 |
9.9% |
| DCF (EBITDA 5y) |
7.02 - 18.43 |
10.33 |
-65.7% |
| DCF (EBITDA 10y) |
12.42 - 25.44 |
16.69 |
-44.5% |
| Fair Value |
31.32 - 31.32 |
31.32 |
4.09% |
| P/E |
25.08 - 31.22 |
28.21 |
-6.3% |
| EV/EBITDA |
(107.21) - 21.12 |
(46.06) |
-253.1% |
| EPV |
(323.36) - (419.17) |
(371.27) |
-1333.8% |
| DDM - Stable |
11.72 - 23.68 |
17.70 |
-41.2% |
| DDM - Multi |
17.70 - 26.08 |
20.97 |
-30.3% |
UGI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,460.62 |
| Beta |
0.20 |
| Outstanding shares (mil) |
214.71 |
| Enterprise Value (mil) |
13,390.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.12% |
| Cost of Debt |
5.96% |
| WACC |
5.85% |