Relative Value

The Relative Value of one LGR stock under the Base Case scenario is 152.5 EUR. Compared to the current market price of 80.5 EUR, Spire Inc is Undervalued by 47%.

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.

LGR Relative Value
Base Case
152.5 EUR
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

LGR Competitors Multiples
Spire Inc 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
Spire Inc
SWB:LGR
5.4B EUR 2.1 19.6 11.9 18.5
US
Atmos Energy Corp
NYSE:ATO
30.6B USD 6.2 24.3 16.8 24.5
ES
Naturgy Energy Group SA
MAD:NTGY
24.3B EUR 1.2 12 6.5 9.4
IT
Snam SpA
MIL:SRG
21.2B EUR 5.4 16.6 12.6 20.1
HK
Hong Kong and China Gas Co Ltd
HKEX:3
137B HKD 2.5 24.4 20.2 20.2
JP
Tokyo Gas Co Ltd
TSE:9531
2.5T JPY 0.9 12.2 7.2 17.1
JP
Osaka Gas Co Ltd
TSE:9532
2.5T JPY 1.2 13.4 9.7 16.1
IT
Italgas SpA
MIL:IG
10.1B EUR 4.2 14.7 11.3 16.7
CA
AltaGas Ltd
TSX:ALA
15B CAD 1.2 20.1 13.4 18.8
CN
ENN Natural Gas Co Ltd
SSE:600803
70.2B CNY 0.5 15.8 6.8 6.8
IN
GAIL (India) Ltd
NSE:GAIL
938.9B INR 0.7 10.9 7.9 11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Spire Inc
SWB:LGR
Average EV/EBITDA: 11.3
11.9
12%
1
US
Atmos Energy Corp
NYSE:ATO
16.8
12%
1.4
ES
Naturgy Energy Group SA
MAD:NTGY
6.5
1%
6.5
IT
Snam SpA
MIL:SRG
12.6
6%
2.1
HK
Hong Kong and China Gas Co Ltd
HKEX:3
20.2
6%
3.4
JP
T
Tokyo Gas Co Ltd
TSE:9531
7.2
5%
1.4
JP
Osaka Gas Co Ltd
TSE:9532
9.7
3%
3.2
IT
Italgas SpA
MIL:IG
11.3
12%
0.9
CA
AltaGas Ltd
TSX:ALA
13.4
7%
1.9
CN
ENN Natural Gas Co Ltd
SSE:600803
6.8
19%
0.4
IN
GAIL (India) Ltd
NSE:GAIL
7.9
3%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Spire Inc
SWB:LGR
Average EV/EBIT: 16.3
18.5
14%
1.3
US
Atmos Energy Corp
NYSE:ATO
24.5
14%
1.8
ES
Naturgy Energy Group SA
MAD:NTGY
9.4
0%
N/A
IT
Snam SpA
MIL:SRG
20.1
6%
3.3
HK
Hong Kong and China Gas Co Ltd
HKEX:3
20.2
3%
6.7
JP
T
Tokyo Gas Co Ltd
TSE:9531
17.1
N/A N/A
JP
Osaka Gas Co Ltd
TSE:9532
16.1
N/A N/A
IT
Italgas SpA
MIL:IG
16.7
10%
1.7
CA
AltaGas Ltd
TSX:ALA
18.8
N/A N/A
CN
ENN Natural Gas Co Ltd
SSE:600803
6.8
8%
0.8
IN
GAIL (India) Ltd
NSE:GAIL
11.2
1%
11.2
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett