As of 2024-12-15, the Intrinsic Value of Unitil Corp (UTL) is
61.85 USD. This Unitil valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.83 USD, the upside of Unitil Corp is
8.80%.
The range of the Intrinsic Value is 29.40 - 158.18 USD
61.85 USD
Intrinsic Value
Unitil Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.40 - 158.18 |
61.85 |
8.8% |
| DCF (Growth 10y) |
36.84 - 162.80 |
68.75 |
21.0% |
| DCF (EBITDA 5y) |
19.67 - 47.14 |
34.53 |
-39.2% |
| DCF (EBITDA 10y) |
27.43 - 57.07 |
42.78 |
-24.7% |
| Fair Value |
24.83 - 24.83 |
24.83 |
-56.31% |
| P/E |
38.48 - 52.74 |
46.46 |
-18.3% |
| EV/EBITDA |
24.92 - 57.13 |
45.05 |
-20.7% |
| EPV |
77.90 - 114.95 |
96.43 |
69.7% |
| DDM - Stable |
29.36 - 99.88 |
64.62 |
13.7% |
| DDM - Multi |
32.36 - 81.05 |
45.73 |
-19.5% |
Unitil Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
920.08 |
| Beta |
0.30 |
| Outstanding shares (mil) |
16.19 |
| Enterprise Value (mil) |
1,621.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.77% |
| Cost of Debt |
4.87% |
| WACC |
5.48% |