RGC RESOURCES INC (RGCO)
Natural Gas Transmisison & Distribution · Utilities · $268M
Intrinsic Value (Consensus)
$18.91
Current Price
$25.80
Margin of Safety
-26.7%
26.7% Above Intrinsic Value
Value: $19
Price: $26
Valuation Model Estimates
Current Price: $25.80
DCF (Discounted Cash Flow)
$19.53
Graham Number
$17.80
Earnings Power Value
$12.52
Relative Value (P/E)
$25.80
Dividend Discount Model
$72.50
Consensus Value
$18.91
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.2%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.29
- EPS (Forward)
- $1.43
- Book Value
- $10.91
- P/E Ratio
- 20.0
- Forward P/E
- 18.0
- PEG Ratio
- —
- ROE
- 11.7%
- Debt/Equity
- 27%
- Revenue Growth
- 16.6%
- Earnings Growth
- 11.2%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance