Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM Pb Multiple | -3.6x - -4.0x | -3.8x |
Historical Pb Multiple | -16.0x - -1.8x | -2.6x |
Fair Value | €21.92 - €24.23 | €23.07 |
Upside | -37.7% - -31.2% | -34.4% |
Benchmarks | - | Full Ticker |
RGC Resources, Inc. | - | NasdaqGM:RGCO |
UGI Corporation | - | NYSE:UGI |
Southwest Gas Holdings, Inc. | - | NYSE:SWX |
National Fuel Gas Company | - | NYSE:NFG |
Northwest Natural Holding Company | - | NYSE:NWN |
Brookfield Infrastructure Corporation | - | DB:RG5 |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
RGCO | UGI | SWX | NFG | NWN | RG5 | |||
NasdaqGM:RGCO | NYSE:UGI | NYSE:SWX | NYSE:NFG | NYSE:NWN | DB:RG5 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 6.2% | 1.0% | -1.5% | -23.9% | 3.8% | NM- | ||
3Y CAGR | 5.2% | -43.2% | -0.3% | -40.3% | 0.1% | NM- | ||
Latest Twelve Months | 0.6% | 883.8% | 16.7% | -91.5% | 19.7% | -156.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 4.1% | 5.5% | 3.4% | 14.1% | 8.6% | 21.7% | ||
Prior Fiscal Year | 11.6% | -16.8% | 2.8% | 21.9% | 7.8% | 4.4% | ||
Latest Fiscal Year | 13.9% | 3.7% | 3.9% | 4.0% | 6.8% | -16.6% | ||
Latest Twelve Months | 14.5% | 7.3% | 4.7% | 1.9% | 8.5% | -6.7% | ||
Return on Equity | ||||||||
5 Year Average Margin | 2.7% | 8.8% | 4.2% | 12.8% | 7.8% | 514.8% | ||
Prior Fiscal Year | 11.7% | -29.7% | 4.7% | 18.9% | 7.6% | NM | ||
Latest Twelve Months | 11.6% | 11.0% | 6.5% | 1.3% | 7.4% | NM | ||
Next Fiscal Year | 11.8% | 15.0% | 7.5% | 20.7% | 8.3% | -115.5% | ||
Two Fiscal Years Forward | 11.6% | 14.0% | 8.2% | 23.5% | 8.7% | 604.7% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 2.6x | 1.0x | 1.2x | 3.6x | 1.4x | 1.3x | ||
Price / LTM EPS | 17.9x | 14.3x | 24.7x | 187.8x | 16.2x | -20.1x | ||
Price / Book | 2.0x | 1.5x | 1.6x | 2.7x | 1.1x | -5.9x | ||
Price / Fwd Book | 2.1x | 1.6x | 1.5x | 2.3x | 1.2x | -14.6x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 1.1x | 1.6x | 2.7x | |||||
Historical P/B Ratio | -16.0x | -2.6x | -1.8x | |||||
Selected P/B Multiple | -3.6x | -3.8x | -4.0x | |||||
(x) Book Value | (840) | (840) | (840) |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | RGCO | UGI | SWX | NFG | NWN | RG5 | |
Value of Common Equity | 237 | 7,641 | 5,555 | 7,429 | 1,671 | 4,912 | |
(/) Shares Outstanding | 10.3 | 214.4 | 73.0 | 90.4 | 40.3 | 119.0 | |
Implied Stock Price | 22.94 | 35.63 | 76.12 | 82.22 | 41.45 | 41.26 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
Implied Stock Price (Trading Cur) | 22.94 | 35.63 | 76.12 | 82.22 | 41.45 | 35.20 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 |