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 Ps Multiple | 1.4x - 1.5x | 1.5x |
| Selected Fwd Ps Multiple | 1.2x - 1.4x | 1.3x |
| Fair Value | €36.61 - €40.47 | €38.54 |
| Upside | 7.7% - 19.0% | 13.3% |
| Benchmarks | Ticker | 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 / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| RGCO | UGI | SWX | NFG | NWN | RG5 | |||
| NasdaqGM:RGCO | NYSE:UGI | NYSE:SWX | NYSE:NFG | NYSE:NWN | DB:RG5 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.5% | -0.3% | 10.4% | 2.8% | 9.1% | 17.8% | ||
| 3Y CAGR | 4.0% | -1.1% | 11.6% | 3.7% | 10.2% | 30.7% | ||
| Latest Twelve Months | 9.7% | -0.5% | -10.1% | 12.4% | 8.4% | 11.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.1% | 5.5% | 3.2% | 14.5% | 8.6% | 20.3% | ||
| 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% | 5.7% | 4.1% | 11.2% | 8.3% | -33.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.7x | 8.6x | 10.4x | 7.7x | 9.3x | 6.7x | ||
| Price / LTM Sales | 2.6x | 1.0x | 1.2x | 3.6x | 1.4x | 1.3x | ||
| LTM P/E Ratio | 17.7x | 18.1x | 29.6x | 32.6x | 16.2x | -3.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.0x | 1.4x | 3.6x | |||||
| Historical LTM P/S Ratio | 1.3x | 2.4x | 3.2x | |||||
| Selected Price / Sales Multiple | 1.4x | 1.5x | 1.5x | |||||
| (x) LTM Sales | 3,651 | 3,651 | 3,651 | |||||
| (=) Equity Value | 5,107 | 5,376 | 5,645 | |||||
| (/) Shares Outstanding | 119.1 | 119.1 | 119.1 | |||||
| Implied Value Range | 42.90 | 45.16 | 47.41 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 36.72 | 38.65 | 40.59 | 34.00 | ||||
| Upside / (Downside) | 8.0% | 13.7% | 19.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RGCO | UGI | SWX | NFG | NWN | RG5 | |
| Value of Common Equity | 223 | 7,552 | 5,686 | 7,943 | 1,653 | 4,729 | |
| (/) Shares Outstanding | 10.3 | 214.9 | 72.0 | 90.4 | 40.9 | 119.1 | |
| Implied Stock Price | 21.58 | 35.14 | 79.00 | 87.90 | 40.38 | 39.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 21.58 | 35.14 | 79.00 | 87.90 | 40.38 | 34.00 | |
| 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 | |