As of 2024-12-12, the Intrinsic Value of UGI Corp (UGI) is
34.77 USD. This UGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.64 USD, the upside of UGI Corp is
21.40%.
The range of the Intrinsic Value is 20.80 - 60.07 USD
34.77 USD
Intrinsic Value
UGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.80 - 60.07 |
34.77 |
21.4% |
| DCF (Growth 10y) |
23.27 - 61.01 |
36.75 |
28.3% |
| DCF (EBITDA 5y) |
5.49 - 19.55 |
9.93 |
-65.3% |
| DCF (EBITDA 10y) |
11.64 - 27.07 |
16.88 |
-41.1% |
| Fair Value |
31.32 - 31.32 |
31.32 |
9.37% |
| P/E |
25.41 - 30.80 |
28.05 |
-2.0% |
| EV/EBITDA |
(101.69) - 19.84 |
(45.81) |
-259.9% |
| EPV |
(335.27) - (440.46) |
(387.87) |
-1454.3% |
| DDM - Stable |
12.47 - 26.18 |
19.33 |
-32.5% |
| DDM - Multi |
18.76 - 28.69 |
22.54 |
-21.3% |
UGI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,148.72 |
| Beta |
0.08 |
| Outstanding shares (mil) |
214.69 |
| Enterprise Value (mil) |
13,078.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.67% |
| Cost of Debt |
5.96% |
| WACC |
5.59% |