The Discounted Cash Flow (DCF) valuation of Unitil Corp (UTL) is 65.24 USD. With the latest stock price at 60.43 USD, the upside of Unitil Corp based on DCF is 8.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.8% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 36.88 - 133.41 | 65.24 |
| Upside | -39.0% - 120.8% | 8.0% |