Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
UGI CORP /PA/
Bear Case (25th pct.)
4.7% vs price
Base Case (Median)
19.5% vs price
Bull Case (75th pct.)
23.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $38.95 | 4.7% | High (40%) |
| PE Comparable | $44.45 | 19.5% | Medium (25%) |
| Growth Trajectory DCF | $52.41 | 40.9% | Medium (20%) |
| Graham Number | $38.56 | 3.7% | Medium (40%) |
| EV/EBITDA | $46.04 | 23.8% | Medium (20%) |
Based on 5 out of 7 methods, UGI appears undervalued at the current price of $37.20. The base case fair value of $44.45 implies 19.5% 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.