Unitil Corp (NYSE:UTL)

Watchlist Manager

Watchlist

Price: 60.39 USD 0.27%

Market Cap: 977.7m USD

Have any thoughts about
Unitil Corp?

Write Note

Section:

Relative Value

The Relative Value of one UTL stock under the Base Case scenario is 104.04 USD. Compared to the current market price of 60.39 USD, Unitil Corp is Undervalued by 42%.

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?

UTL Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

P/S

vs History	3
vs Industry	44

Median 5Y

1.5

Industry

1.7

Forward

1.7

More Details

20.8

P/E

vs History	23
vs Industry	28

Median 5Y

19.2

Industry

15.2

Forward

20.5

More Details

7.5

P/OCF

vs History	65
vs Industry	37

Median 5Y

7.8

Industry

More Details

151

P/FCFE

vs History	28
vs Industry	1

Median 5Y

82.7

Industry

13.8

More Details

1.9

P/B

vs History	25
vs Industry	32

Median 5Y

1.7

Industry

1.4

More Details

3.4

EV/S

vs History	1
vs Industry	42

Median 5Y

2.7

Industry

2.8

Forward

More Details

6.2

EV/GP

vs History	9
vs Industry	55

Median 5Y

5.7

Industry

7.5

More Details

10.3

EV/EBITDA

vs History	17
vs Industry	44

Median 5Y

9.6

Industry

10.5

Forward

10.1

More Details

18.6

EV/EBIT

vs History	1
vs Industry	33

Median 5Y

16.8

Industry

14.9

Forward

17.7

More Details

12.8

EV/OCF

vs History	60
vs Industry	32

Median 5Y

Industry

11.1

More Details

Negative

EV/FCFF

vs History
vs Industry

Median 5Y

-54.7

Industry

16.4

More Details

EV/IC

vs History	15
vs Industry	38

Median 5Y

0.9

Industry

0.9

More 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		Unitil Corp NYSE:UTL	976.9m USD	2	20.8	10.3	18.6
UK		National Grid PLC LSE:NG	48.6B GBP	2.4	21.2	10.8	14.5
US		Sempra Energy NYSE:SRE	59.7B USD	4.6	20.7	18.5	35.5
US		Dominion Energy Inc NYSE:D	48.8B USD	3.3	20.8	13.1	22.4
US		Public Service Enterprise Group Inc NYSE:PEG	46B USD	4.4	22.6	16.5	25.1
US	S	Sempra VSE:SREN	42.1B EUR	3.4	15.2	15.3	29.5
FR		Engie SA PAR:ENGI	37.3B EUR	0.5	7.6	4.2	7.4
US		Consolidated Edison Inc NYSE:ED	34B USD	2.3	18.5	12.4	22.2
DE		E ON SE MIL:EOAN	31.3B EUR	0.4	26.7	9.9	35.4
DE		E.ON SE XETRA:EOAN	31.4B EUR	0.4	17.5	6.9	13.6
US		WEC Energy Group Inc NYSE:WEC	31.8B USD	3.7	24.6	15.1	25.7

				Revenue Growth
US		Unitil Corp NYSE:UTL	Average P/S: 2.5 2	11%
UK		National Grid PLC LSE:NG	2.4	5%
US		Sempra Energy NYSE:SRE	4.6	5%
US		Dominion Energy Inc NYSE:D	3.3	20%
US		Public Service Enterprise Group Inc NYSE:PEG	4.4	3%
US	S	Sempra VSE:SREN	3.4	5%
FR		Engie SA PAR:ENGI	0.5	-8%
US		Consolidated Edison Inc NYSE:ED	2.3	16%
DE		E ON SE MIL:EOAN	0.4	3%
DE		E.ON SE XETRA:EOAN	0.4	2%
US		WEC Energy Group Inc NYSE:WEC	3.7	12%

				Earnings Growth
US		Unitil Corp NYSE:UTL	Average P/E: 19.6 20.8	19%
UK		National Grid PLC LSE:NG	21.2	81%
US		Sempra Energy NYSE:SRE	20.7	17%
US		Dominion Energy Inc NYSE:D	20.8	61%
US		Public Service Enterprise Group Inc NYSE:PEG	22.6	-14%
US	S	Sempra VSE:SREN	15.2	17%
FR		Engie SA PAR:ENGI	7.6	92%
US		Consolidated Edison Inc NYSE:ED	18.5	-16%
DE		E ON SE MIL:EOAN	26.7	453%
DE		E.ON SE XETRA:EOAN	17.5	454%
US		WEC Energy Group Inc NYSE:WEC	24.6	34%

				EBITDA Growth
US		Unitil Corp NYSE:UTL	Average EV/EBITDA: 12.1 10.3	28%
UK		National Grid PLC LSE:NG	10.8	16%
US		Sempra Energy NYSE:SRE	18.5	17%
US		Dominion Energy Inc NYSE:D	13.1	29%
US		Public Service Enterprise Group Inc NYSE:PEG	16.5	-1%
US	S	Sempra VSE:SREN	15.3	17%
FR		Engie SA PAR:ENGI	4.2	-38%
US		Consolidated Edison Inc NYSE:ED	12.4	39%
DE		E ON SE MIL:EOAN	9.9	-55%
DE		E.ON SE XETRA:EOAN	6.9	-55%
US		WEC Energy Group Inc NYSE:WEC	15.1	34%

				EBIT Growth
US		Unitil Corp NYSE:UTL	Average EV/EBIT: 22.7 18.6	33%
UK		National Grid PLC LSE:NG	14.5	10%
US		Sempra Energy NYSE:SRE	35.5	13%
US		Dominion Energy Inc NYSE:D	22.4	50%
US		Public Service Enterprise Group Inc NYSE:PEG	25.1	-5%
US	S	Sempra VSE:SREN	29.5	13%
FR		Engie SA PAR:ENGI	7.4	-23%
US		Consolidated Edison Inc NYSE:ED	22.2	54%
DE		E ON SE MIL:EOAN	35.4	-66%
DE		E.ON SE XETRA:EOAN	13.6	-66%
US		WEC Energy Group Inc NYSE:WEC	25.7	40%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

	Fubotv Inc NYSE:FUBO	US
	Bank of America Corp NYSE:BAC	US
	Palantir Technologies Inc NYSE:PLTR	US
C	C3.ai Inc NYSE:AI	US
	Uber Technologies Inc NYSE:UBER	US
	NIO Inc NYSE:NIO	CN
	Fluor Corp NYSE:FLR	US
	Jacobs Engineering Group Inc NYSE:J	US
	TopBuild Corp NYSE:BLD	US
	Abbott Laboratories NYSE:ABT	US
	Chevron Corp NYSE:CVX	US
	Occidental Petroleum Corp NYSE:OXY	US
	Matrix Service Co NASDAQ:MTRX	US
	Automatic Data Processing Inc NASDAQ:ADP	US
	Qualcomm Inc NASDAQ:QCOM	US
	Ambarella Inc NASDAQ:AMBA	US

Unitil Corp
NYSE:UTL

Relative Value

Valuation Multiples

Multiples Across Competitors

UTL Competitors Multiples
Unitil Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	47.52 62.47
Price Target

Unitil Corp NYSE:UTL

Relative Value

Valuation Multiples

Multiples Across Competitors

UTL Competitors Multiples Unitil Corp Competitors

See Also

Company

Help

Tools

Stocks

Unitil Corp
NYSE:UTL

UTL Competitors Multiples
Unitil Corp Competitors