SPIRE INC (SR)
Natural Gas Distribution · Utilities · $5.2B
Intrinsic Value (Consensus)
$58.10
Current Price
$87.40
Margin of Safety
-33.5%
33.5% Above Intrinsic Value
Value: $58
Price: $87
Valuation Model Estimates
Current Price: $87.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$75.09
Earnings Power Value
$42.43
Relative Value (P/E)
$87.40
Dividend Discount Model
$27.48
Consensus Value
$58.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.3%
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)
- $4.37
- EPS (Forward)
- $4.56
- Book Value
- $57.35
- P/E Ratio
- 20.0
- Forward P/E
- 19.2
- PEG Ratio
- —
- ROE
- 8.0%
- Debt/Equity
- 29%
- Revenue Growth
- -4.5%
- Earnings Growth
- 4.3%
- Dividend Yield
- 1.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance