UGI CORP /PA/ (UGI)
Gas & Other Services Combined · Utilities · $3.9B
Intrinsic Value (Consensus)
$76.38
Current Price
$34.26
Margin of Safety
+122.9%
122.9% Below Intrinsic Value
Value: $76
Price: $34
Valuation Model Estimates
Current Price: $34.26
DCF (Discounted Cash Flow)
$159.83
Graham Number
$53.87
Earnings Power Value
$30.00
Relative Value (P/E)
$61.80
Dividend Discount Model
$273.33
Consensus Value
$76.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
68
Profitability
18/25
Strength
15/25
Valuation
22/25
Growth
13/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 139%
Strong earnings growth (20% YoY)
High free cash flow yield (9.9%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $3.09
- EPS (Forward)
- $3.71
- Book Value
- $41.75
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 14.2%
- Debt/Equity
- 139%
- Revenue Growth
- 1.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
VIASPVia Renewables, Inc.
$37.81+48%
Data last updated: 2026-06-16
Source: Yahoo Finance