Unitil Corp
NYSE:UTL

Watchlist Manager
Unitil Corp Logo
Unitil Corp
NYSE:UTL
Watchlist
Price: 53.78 USD -0.85% Market Closed
Market Cap: 870.7m USD
Have any thoughts about
Unitil Corp?
Write Note

Relative Value

The Relative Value of one UTL stock under the Base Case scenario is 102.5 USD. Compared to the current market price of 53.78 USD, Unitil Corp is Undervalued by 48%.

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
102.5 USD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
44
Median 3Y
1.5
Median 5Y
1.5
Industry
1.6
Forward
1.6
vs History
23
vs Industry
28
Median 3Y
19.5
Median 5Y
19.1
Industry
15.1
Forward
18.3
vs History
65
vs Industry
37
Median 3Y
8.1
Median 5Y
7.7
Industry
7
vs History
28
vs Industry
1
Median 3Y
-13.9
Median 5Y
88.4
Industry
13.9
vs History
25
vs Industry
32
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4
vs History
1
vs Industry
42
Median 3Y
2.6
Median 5Y
2.7
Industry
2.7
Forward
2.8
vs History
9
vs Industry
55
Median 3Y
5.8
Median 5Y
5.7
Industry
7.5
vs History
17
vs Industry
44
Median 3Y
9.7
Median 5Y
9.6
Industry
10.3
Forward
9.4
vs History
1
vs Industry
33
Median 3Y
17
Median 5Y
16.8
Industry
14.6
Forward
16.9
vs History
60
vs Industry
32
Median 3Y
14.1
Median 5Y
13
Industry
11.1
vs History
vs Industry
Median 3Y
-57.6
Median 5Y
-53.8
Industry
16.8
vs History
15
vs Industry
38
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

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
870m USD 1.8 18.5 9.6 17.4
UK
National Grid PLC
LSE:NG
45.4B GBP 2.3 19.9 10.4 14
US
Sempra Energy
NYSE:SRE
55B USD 4.3 19 17.6 33.7
US
Dominion Energy Inc
NYSE:D
45.1B USD 3.1 19.2 12.6 21.5
US
Sempra
VSE:SREN
42.1B EUR 3.4 15.2 15.4 29.5
US
Public Service Enterprise Group Inc
NYSE:PEG
42.4B USD 4.1 20.8 15.6 23.7
FR
Engie SA
PAR:ENGI
36.2B EUR 0.5 7.3 4.1 7.3
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
31.2B USD 2.1 16.9 11.8 21.1
DE
E.ON SE
XETRA:EOAN
29.1B EUR 0.4 16.2 6.6 13.1
US
WEC Energy Group Inc
NYSE:WEC
29.9B USD 3.5 23.1 14.5 24.7
P/S Multiple
Revenue Growth P/S to Growth
US
Unitil Corp
NYSE:UTL
Average P/S: 2.3
1.8
11%
0.2
UK
National Grid PLC
LSE:NG
2.3
11%
0.2
US
Sempra Energy
NYSE:SRE
4.3
5%
0.8
US
Dominion Energy Inc
NYSE:D
3.1
19%
0.2
US
S
Sempra
VSE:SREN
3.4
5%
0.6
US
Public Service Enterprise Group Inc
NYSE:PEG
4.1
3%
1.4
FR
Engie SA
PAR:ENGI
0.5
-8%
N/A
DE
E ON SE
MIL:EOAN
0.4
3%
0.1
US
Consolidated Edison Inc
NYSE:ED
2.1
15%
0.1
DE
E.ON SE
XETRA:EOAN
0.4
2%
0.2
US
WEC Energy Group Inc
NYSE:WEC
3.5
13%
0.3
P/E Multiple
Earnings Growth P/E to Growth
US
Unitil Corp
NYSE:UTL
Average P/E: 18.4
18.5
19%
1
UK
National Grid PLC
LSE:NG
19.9
80%
0.2
US
Sempra Energy
NYSE:SRE
19
18%
1.1
US
Dominion Energy Inc
NYSE:D
19.2
61%
0.3
US
S
Sempra
VSE:SREN
15.2
18%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
20.8
-15%
N/A
FR
Engie SA
PAR:ENGI
7.3
93%
0.1
DE
E ON SE
MIL:EOAN
26.7
453%
0.1
US
Consolidated Edison Inc
NYSE:ED
16.9
-14%
N/A
DE
E.ON SE
XETRA:EOAN
16.2
460%
0
US
WEC Energy Group Inc
NYSE:WEC
23.1
34%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Unitil Corp
NYSE:UTL
Average EV/EBITDA: 11.6
9.6
28%
0.3
UK
National Grid PLC
LSE:NG
10.4
17%
0.6
US
Sempra Energy
NYSE:SRE
17.6
17%
1
US
Dominion Energy Inc
NYSE:D
12.6
29%
0.4
US
S
Sempra
VSE:SREN
15.4
17%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
15.6
-1%
N/A
FR
Engie SA
PAR:ENGI
4.1
-38%
N/A
DE
E ON SE
MIL:EOAN
9.9
-55%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.8
39%
0.3
DE
E.ON SE
XETRA:EOAN
6.6
-55%
N/A
US
WEC Energy Group Inc
NYSE:WEC
14.5
34%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Unitil Corp
NYSE:UTL
Average EV/EBIT: 21.9
17.4
29%
0.6
UK
National Grid PLC
LSE:NG
14
10%
1.4
US
Sempra Energy
NYSE:SRE
33.7
19%
1.7
US
Dominion Energy Inc
NYSE:D
21.5
50%
0.4
US
S
Sempra
VSE:SREN
29.5
19%
1.5
US
Public Service Enterprise Group Inc
NYSE:PEG
23.7
-5%
N/A
FR
Engie SA
PAR:ENGI
7.3
-24%
N/A
DE
E ON SE
MIL:EOAN
35.4
-66%
N/A
US
Consolidated Edison Inc
NYSE:ED
21.1
60%
0.4
DE
E.ON SE
XETRA:EOAN
13.1
-66%
N/A
US
WEC Energy Group Inc
NYSE:WEC
24.7
41%
0.6

See Also

Discover More
Back to Top