UGI
UGI Corp
Price:  
30.37 
USD
Volume:  
1,917,682.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UGI Intrinsic Value

26.70 %
Upside

As of 2024-12-03, the Intrinsic Value of UGI Corp (UGI) is 38.48 USD. This UGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.37 USD, the upside of UGI Corp is 26.70%.

The range of the Intrinsic Value is 22.68 - 68.72 USD

30.37 USD
Stock Price
38.48 USD
Intrinsic Value
Intrinsic Value Details

UGI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.68 - 68.72 38.48 26.7%
DCF (Growth 10y) 24.15 - 67.55 39.11 28.8%
DCF (EBITDA 5y) 10.84 - 35.84 22.13 -27.1%
DCF (EBITDA 10y) 16.11 - 42.02 27.49 -9.5%
Fair Value 31.32 - 31.32 31.32 3.14%
P/E 24.51 - 30.49 28.04 -7.7%
EV/EBITDA 2.35 - 25.57 17.56 -42.2%
EPV (209.48) - (282.91) (246.20) -910.7%
DDM - Stable 12.47 - 26.21 19.34 -36.3%
DDM - Multi 18.73 - 28.70 22.52 -25.8%

UGI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,520.14
Beta 0.07
Outstanding shares (mil) 214.69
Enterprise Value (mil) 13,258.14
Market risk premium 4.60%
Cost of Equity 6.67%
Cost of Debt 6.09%
WACC 5.68%