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.
UNITIL CORP
Bear Case (25th pct.)
-25.3% vs price
Base Case (Median)
-12.4% vs price
Bull Case (75th pct.)
-10.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $48.24 | -12.4% | Medium (25%) |
| Growth Trajectory DCF | $16.09 | -70.8% | Medium (20%) |
| Graham Number | $49.05 | -10.9% | Medium (40%) |
| EV/EBITDA | $59.31 | 7.7% | Medium (20%) |
| Earnings Power Value | $41.14 | -25.3% | Medium (50%) |
Based on 5 out of 7 methods, UTL appears overvalued at the current price of $55.06. The base case fair value of $48.24 implies 12.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.