UNITIL CORP (UTL)
Electric & Other Services Combined · Utilities · $1.1B
Intrinsic Value (Consensus)
$45.27
Current Price
$59.40
Margin of Safety
-23.8%
23.8% Above Intrinsic Value
Value: $45
Price: $59
Valuation Model Estimates
Current Price: $59.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$47.59
Earnings Power Value
$28.83
Relative Value (P/E)
$59.40
Dividend Discount Model
$5.72
Consensus Value
$45.27
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $2.97
- EPS (Forward)
- $3.03
- Book Value
- $33.89
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.2%
- Debt/Equity
- 110%
- Revenue Growth
- 8.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance