UTL
Unitil Corp
Price:  
51.72 
USD
Volume:  
44,235.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Unitil Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Unitil Corp (UTL) is 54.47 USD. This Unitil valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.72 USD, the upside of Unitil Corp is %.

The range of the Intrinsic Value is 28.22 - 121.66 USD

51.72 USD
Stock Price
54.47 USD
Intrinsic Value
Intrinsic Value Details

Unitil Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.22 - 121.66 54.47 5.3%
DCF (Growth 10y) 40.18 - 139.25 68.21 31.9%
DCF (EBITDA 5y) 39.88 - 65.22 58.92 13.9%
DCF (EBITDA 10y) 52.75 - 85.71 74.94 44.9%
Fair Value 23.39 - 23.39 23.39 -54.77%
P/E 39.48 - 45.78 42.66 -17.5%
EV/EBITDA 34.30 - 55.70 51.34 -0.7%
EPV 67.41 - 101.07 84.24 62.9%
DDM - Stable 22.80 - 64.83 43.82 -15.3%
DDM - Multi 32.45 - 67.92 43.53 -15.8%

Unitil Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 835.80
Beta 0.45
Outstanding shares (mil) 16.16
Enterprise Value (mil) 1,475.80
Market risk premium 4.60%
Cost of Equity 8.10%
Cost of Debt 5.04%
WACC 6.20%