RGC RESOURCES INC (RGCO)
Natural Gas Transmisison & Distribution · Utilities · $249M
Intrinsic Value (Consensus)
$18.91
Current Price
$23.97
Margin of Safety
-21.1%
21.1% Above Intrinsic Value
Value: $19
Price: $24
Valuation Model Estimates
Current Price: $23.97
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%.
Health Score
B
70
Profitability
18/25
Strength
24/25
Valuation
9/25
Growth
19/25
Financial Health Signals
Low debt — conservative balance sheet
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
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance