SPIRE INC (SR)
Natural Gas Distribution · Utilities · $4.6B
Intrinsic Value (Consensus)
$58.10
Current Price
$78.38
Margin of Safety
-25.9%
25.9% Above Intrinsic Value
Value: $58
Price: $78
Valuation Model Estimates
Current Price: $78.38
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%.
Health Score
D
42
Profitability
15/25
Strength
14/25
Valuation
9/25
Growth
4/25
Financial Health Signals
Negative free cash flow — company is burning cash
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
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
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