Spire Inc.
Bear Case (25th pct.)
-19.9% vs price
Base Case (Median)
12.1% vs price
Bull Case (75th pct.)
55.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-0.00 | -100.0% | High (40%) |
| PE Comparable | $134.25 | 63.1% | Medium (25%) |
| Growth Trajectory DCF | $76.35 | -7.2% | Medium (20%) |
| Graham Number | $108.14 | 31.4% | Medium (40%) |
| EV/EBITDA | $142.51 | 73.2% | Medium (20%) |
| Earnings Power Value | $62.40 | -24.2% | Medium (50%) |
Based on 6 out of 8 methods, SR appears fairly valued at the current price of $82.29. The base case fair value of $92.24 implies 12.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.