Unitil Corp
NYSE:UTL

Watchlist Manager
Unitil Corp Logo
Unitil Corp
NYSE:UTL
Watchlist
Price: 51.28 USD -1.08% Market Closed
Market Cap: 833.3m USD

Relative Value

The Relative Value of one UTL stock under the Base Case scenario is 107.39 USD. Compared to the current market price of 51.28 USD, Unitil Corp is Undervalued by 52%.

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.

UTL Relative Value
Base Case
107.39 USD
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
44
Median 3Y
1.5
Median 5Y
1.5
Industry
1.7
Forward
1.5
vs History
68
vs Industry
28
Median 3Y
18.7
Median 5Y
18.6
Industry
15
Forward
16.5
vs History
96
vs Industry
41
Median 3Y
7.6
Median 5Y
7.3
Industry
7.1
vs History
65
vs Industry
3
Median 3Y
73.8
Median 5Y
84.3
Industry
13.9
vs History
68
vs Industry
34
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4
vs History
6
vs Industry
40
Median 3Y
2.7
Median 5Y
2.7
Industry
2.9
Forward
2.9
vs History
30
vs Industry
55
Median 3Y
5.8
Median 5Y
5.6
Industry
7.9
vs History
39
vs Industry
44
Median 3Y
9.6
Median 5Y
9.4
Industry
10.6
Forward
9
vs History
15
vs Industry
32
Median 3Y
17.1
Median 5Y
16.5
Industry
15.1
Forward
16.3
vs History
98
vs Industry
34
Median 3Y
13.8
Median 5Y
13.1
Industry
10.9
vs History
vs Industry
Median 3Y
-53.6
Median 5Y
-53.2
Industry
16.6
vs History
47
vs Industry
40
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

UTL Competitors Multiples
Unitil Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Unitil Corp
NYSE:UTL
833.3m USD 1.7 17.6 9.5 17.6
UK
National Grid PLC
LSE:NG
50.4B GBP 2.7 17.4 11.2 16.6
FR
Engie SA
PAR:ENGI
47.7B EUR 0.6 11.8 5.3 8.8
US
Sempra
VSE:SREN
43.4B EUR 3.8 17.4 15.3 27.9
US
Dominion Energy Inc
NYSE:D
49B USD 3.3 24.2 13.7 21.3
DE
E.ON SE
XETRA:EOAN
41.8B EUR 0.5 9.3 6.1 9.1
US
Sempra Energy
NYSE:SRE
48.6B USD 3.6 16.6 14.9 27.2
US
Public Service Enterprise Group Inc
NYSE:PEG
41.2B USD 3.8 22.5 15.8 24.8
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
36.2B USD 2.3 19.1 12.3 21.9
US
WEC Energy Group Inc
NYSE:WEC
33.7B USD 3.7 20.7 14 22.3
P/E Multiple
Earnings Growth PEG
US
Unitil Corp
NYSE:UTL
Average P/E: 18.5
17.6
7%
2.5
UK
National Grid PLC
LSE:NG
17.4
N/A N/A
FR
Engie SA
PAR:ENGI
11.8
5%
2.4
US
S
Sempra
VSE:SREN
17.4
7%
2.5
US
Dominion Energy Inc
NYSE:D
24.2
18%
1.3
DE
E.ON SE
XETRA:EOAN
9.3
-10%
N/A
US
Sempra Energy
NYSE:SRE
16.6
8%
2.1
US
Public Service Enterprise Group Inc
NYSE:PEG
22.5
9%
2.5
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
US
Consolidated Edison Inc
NYSE:ED
19.1
9%
2.1
US
WEC Energy Group Inc
NYSE:WEC
20.7
8%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Unitil Corp
NYSE:UTL
Average EV/EBITDA: 11.6
9.5
7%
1.4
UK
National Grid PLC
LSE:NG
11.2
N/A N/A
FR
Engie SA
PAR:ENGI
5.3
0%
N/A
US
S
Sempra
VSE:SREN
15.3
9%
1.7
US
Dominion Energy Inc
NYSE:D
13.7
14%
1
DE
E.ON SE
XETRA:EOAN
6.1
-8%
N/A
US
Sempra Energy
NYSE:SRE
14.9
9%
1.7
US
Public Service Enterprise Group Inc
NYSE:PEG
15.8
13%
1.2
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
Consolidated Edison Inc
NYSE:ED
12.3
13%
0.9
US
WEC Energy Group Inc
NYSE:WEC
14
11%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Unitil Corp
NYSE:UTL
Average EV/EBIT: 21.2
17.6
10%
1.8
UK
National Grid PLC
LSE:NG
16.6
N/A N/A
FR
Engie SA
PAR:ENGI
8.8
1%
8.8
US
S
Sempra
VSE:SREN
27.9
12%
2.3
US
Dominion Energy Inc
NYSE:D
21.3
19%
1.1
DE
E.ON SE
XETRA:EOAN
9.1
-11%
N/A
US
Sempra Energy
NYSE:SRE
27.2
12%
2.3
US
Public Service Enterprise Group Inc
NYSE:PEG
24.8
16%
1.5
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
Consolidated Edison Inc
NYSE:ED
21.9
15%
1.5
US
WEC Energy Group Inc
NYSE:WEC
22.3
11%
2