Unitil Corp
NYSE:UTL

Watchlist Manager
Unitil Corp Logo
Unitil Corp
NYSE:UTL
Watchlist
Price: 49.915 USD -0.17% Market Closed
Market Cap: $894m

Relative Value

The Relative Value of one UTL stock under the Base Case scenario is 86.9 USD. Compared to the current market price of 49.915 USD, Unitil Corp is Undervalued by 43%.

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
86.9 USD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

UTL Competitors Multiples
Unitil Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Unitil Corp
NYSE:UTL
895m USD 1.8 19.1 9 17.2
UK
National Grid PLC
LSE:NG
60.8B GBP 3.5 21.2 12.9 19.2
FR
Engie SA
PAR:ENGI
60B EUR 0.8 12.2 5.9 9
US
Sempra Energy
NYSE:SRE
56.8B USD 4.1 26.9 15.6 28.7
DE
E.ON SE
XETRA:EOAN
46.4B EUR 0.6 15.5 8.1 14.2
US
Dominion Energy Inc
NYSE:D
51.9B USD 3.3 22.7 13.3 20.8
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.2 17.2 31.5
DE
RWE AG
XETRA:RWE
38.2B EUR 1.8 16.8 8.1 20
US
Public Service Enterprise Group Inc
NYSE:PEG
40.6B USD 3.5 19.5 14.4 21.5
US
Consolidated Edison Inc
NYSE:ED
38.3B USD 2.3 18.7 12.3 21.9
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
P/S Multiple
Revenue Growth P/S to Growth
US
Unitil Corp
NYSE:UTL
Average P/S: 2.3
1.8
7%
0.3
UK
National Grid PLC
LSE:NG
3.5
6%
0.6
FR
Engie SA
PAR:ENGI
0.8
1%
0.8
US
Sempra Energy
NYSE:SRE
4.1
4%
1
DE
E.ON SE
XETRA:EOAN
0.6
5%
0.1
US
Dominion Energy Inc
NYSE:D
3.3
8%
0.4
US
S
Sempra
VSE:SREN
3.7
4%
0.9
DE
RWE AG
XETRA:RWE
1.8
1%
1.8
US
Public Service Enterprise Group Inc
NYSE:PEG
3.5
8%
0.4
US
Consolidated Edison Inc
NYSE:ED
2.3
6%
0.4
DE
E ON SE
MIL:EOAN
0.4
1%
0.4
P/E Multiple
Earnings Growth PEG
US
Unitil Corp
NYSE:UTL
Average P/E: 20.3
19.1
7%
2.7
UK
National Grid PLC
LSE:NG
21.2
18%
1.2
FR
Engie SA
PAR:ENGI
12.2
6%
2
US
Sempra Energy
NYSE:SRE
26.9
9%
3
DE
E.ON SE
XETRA:EOAN
15.5
-9%
N/A
US
Dominion Energy Inc
NYSE:D
22.7
18%
1.3
US
S
Sempra
VSE:SREN
24.2
8%
3
DE
RWE AG
XETRA:RWE
16.8
-24%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
19.5
10%
2
US
Consolidated Edison Inc
NYSE:ED
18.7
9%
2.1
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Unitil Corp
NYSE:UTL
Average EV/EBITDA: 11.5
9
9%
1
UK
National Grid PLC
LSE:NG
12.9
12%
1.1
FR
Engie SA
PAR:ENGI
5.9
0%
N/A
US
Sempra Energy
NYSE:SRE
15.6
6%
2.6
DE
E.ON SE
XETRA:EOAN
8.1
-8%
N/A
US
Dominion Energy Inc
NYSE:D
13.3
13%
1
US
S
Sempra
VSE:SREN
17.2
6%
2.9
DE
RWE AG
XETRA:RWE
8.1
-7%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
14.4
14%
1
US
Consolidated Edison Inc
NYSE:ED
12.3
11%
1.1
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Unitil Corp
NYSE:UTL
Average EV/EBIT: 21.8
17.2
11%
1.6
UK
National Grid PLC
LSE:NG
19.2
14%
1.4
FR
Engie SA
PAR:ENGI
9
2%
4.5
US
Sempra Energy
NYSE:SRE
28.7
8%
3.6
DE
E.ON SE
XETRA:EOAN
14.2
-11%
N/A
US
Dominion Energy Inc
NYSE:D
20.8
16%
1.3
US
S
Sempra
VSE:SREN
31.5
8%
3.9
DE
RWE AG
XETRA:RWE
20
-9%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
21.5
18%
1.2
US
Consolidated Edison Inc
NYSE:ED
21.9
14%
1.6
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A