SR Relative Valuation - Spire Inc

Watchlist Manager

Watchlist

Price: 91 USD -0.95% Market Closed

Market Cap: $5.4B

Relative Value

The Relative Value of one SR stock under the Base Case scenario is 132.46 USD. Compared to the current market price of 91 USD, Spire Inc is Undervalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

SR Relative Value

Base Case

Undervaluation 31%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Spire Inc NYSE:SR	5.4B USD	2.1	19.9	12	18.7
US		Atmos Energy Corp NYSE:ATO	30.3B USD	6.2	24.3	16.8	24.5
ES		Naturgy Energy Group SA MAD:NTGY	24.1B EUR	1.2	11.9	6.4	9.3
IT		Snam SpA MIL:SRG	21.7B EUR	5.5	16.9	12.7	20.3
HK		Hong Kong and China Gas Co Ltd HKEX:3	140.5B HKD	2.5	24.9	20.5	20.5
JP	T	Tokyo Gas Co Ltd TSE:9531	2.6T JPY	0.9	12.8	7.5	17.7
JP		Osaka Gas Co Ltd TSE:9532	2.4T JPY	1.2	13.3	9.6	16
IT		Italgas SpA MIL:IG	10.5B EUR	2.5	11.1	9.6	13
IN		GAIL (India) Ltd NSE:GAIL	979.6B INR	0.7	11.3	8.2	11.6
CA		AltaGas Ltd TSX:ALA	14.1B CAD	1.1	18.9	13.2	18.4
CN		ENN Natural Gas Co Ltd SSE:600803	65.3B CNY	0.5	14.8	6.4	6.4

				Revenue Growth	P/S to Growth
US		Spire Inc NYSE:SR	Average P/S: 2.2 2.1	6%	0.3
US		Atmos Energy Corp NYSE:ATO	6.2	11%	0.6
ES		Naturgy Energy Group SA MAD:NTGY	1.2	-1%	N/A
IT		Snam SpA MIL:SRG	5.5	4%	1.4
HK		Hong Kong and China Gas Co Ltd HKEX:3	2.5	3%	0.8
JP	T	Tokyo Gas Co Ltd TSE:9531	0.9	3%	0.3
JP		Osaka Gas Co Ltd TSE:9532	1.2	0%	N/A
IT		Italgas SpA MIL:IG	2.5	7%	0.4
IN		GAIL (India) Ltd NSE:GAIL	0.7	4%	0.2
CA		AltaGas Ltd TSX:ALA	1.1	6%	0.2
CN		ENN Natural Gas Co Ltd SSE:600803	0.5	5%	0.1

				Earnings Growth	PEG
US		Spire Inc NYSE:SR	Average P/E: 16.4 19.9	14%	1.4
US		Atmos Energy Corp NYSE:ATO	24.3	10%	2.4
ES		Naturgy Energy Group SA MAD:NTGY	11.9	-2%	N/A
IT		Snam SpA MIL:SRG	16.9	6%	2.8
HK		Hong Kong and China Gas Co Ltd HKEX:3	24.9	5%	5
JP	T	Tokyo Gas Co Ltd TSE:9531	12.8	27%	0.5
JP		Osaka Gas Co Ltd TSE:9532	13.3	5%	2.7
IT		Italgas SpA MIL:IG	11.1	21%	0.5
IN		GAIL (India) Ltd NSE:GAIL	11.3	-5%	N/A
CA		AltaGas Ltd TSX:ALA	18.9	14%	1.4
CN		ENN Natural Gas Co Ltd SSE:600803	14.8	11%	1.3

				EBITDA Growth	EV/EBITDA to Growth
US		Spire Inc NYSE:SR	Average EV/EBITDA: 11.2 12	12%	1
US		Atmos Energy Corp NYSE:ATO	16.8	12%	1.4
ES		Naturgy Energy Group SA MAD:NTGY	6.4	1%	6.4
IT		Snam SpA MIL:SRG	12.7	6%	2.1
HK		Hong Kong and China Gas Co Ltd HKEX:3	20.5	6%	3.4
JP	T	Tokyo Gas Co Ltd TSE:9531	7.5	5%	1.5
JP		Osaka Gas Co Ltd TSE:9532	9.6	3%	3.2
IT		Italgas SpA MIL:IG	9.6	20%	0.5
IN		GAIL (India) Ltd NSE:GAIL	8.2	3%	2.7
CA		AltaGas Ltd TSX:ALA	13.2	14%	0.9
CN		ENN Natural Gas Co Ltd SSE:600803	6.4	19%	0.3

				EBIT Growth	EV/EBIT to Growth
US		Spire Inc NYSE:SR	Average EV/EBIT: 16 18.7	14%	1.3
US		Atmos Energy Corp NYSE:ATO	24.5	14%	1.8
ES		Naturgy Energy Group SA MAD:NTGY	9.3	0%	N/A
IT		Snam SpA MIL:SRG	20.3	6%	3.4
HK		Hong Kong and China Gas Co Ltd HKEX:3	20.5	3%	6.8
JP	T	Tokyo Gas Co Ltd TSE:9531	17.7	N/A	N/A
JP		Osaka Gas Co Ltd TSE:9532	16	N/A	N/A
IT		Italgas SpA MIL:IG	13	22%	0.6
IN		GAIL (India) Ltd NSE:GAIL	11.6	1%	11.6
CA		AltaGas Ltd TSX:ALA	18.4	23%	0.8
CN		ENN Natural Gas Co Ltd SSE:600803	6.4	8%	0.8

Spire Inc
NYSE:SR

Relative Value

Valuation Multiples

Multiples Across Competitors

SR Competitors Multiples
Spire Inc Competitors

See Also

Company

Help

Tools

Stocks

Spire Inc NYSE:SR

Relative Value

Valuation Multiples

Multiples Across Competitors

SR Competitors Multiples Spire Inc Competitors

See Also

Company

Help

Tools

Stocks

Spire Inc
NYSE:SR

SR Competitors Multiples
Spire Inc Competitors