Valuation Spire Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-09-30 EDT			5-day change	1st Jan Change
76.09 ^USD	-0.89%		-1.68%	-7.99%

09-14	Huntington Capital Initiates Spire at Outperform With $93 Price Target	MT
09-01	Spire Inc. Enters into $400 Million Delayed Draw Term Loan Agreement with Mizuho Bank, Ltd., U.S. Bank National Association, Regions Bank, the Toronto-Dominion Bank, Bank of America, N.A., and Commerce Bank	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,162	3,272	2,976	3,886	4,812	4,498	-	-
Change	-	3.47%	-9.03%	30.57%	23.82%	-6.52%	-	-
Enterprise Value (EV) ¹	6,825	7,543	7,637	8,575	9,980	11,988	12,483	12,746
Change	-	10.52%	1.25%	12.28%	16.38%	20.12%	4.13%	2.1%
P/E	12.3x	15.8x	14.7x	16.1x	18.7x	18.9x	13.9x	12.4x
PBR	1.19x	1.15x	1.02x	1.17x	1.42x	1.38x	1.33x	1.28x
PEG	-	-0.8x	-5.81x	1.82x	4.35x	-2.39x	0.4x	1x
Capitalization / Revenue	1.41x	1.49x	1.12x	1.5x	1.94x	1.81x	1.52x	1.43x
EV / Revenue	3.05x	3.43x	2.86x	3.31x	4.03x	4.82x	4.21x	4.06x
EV / EBITDA	10.5x	11.9x	11.1x	11.3x	12.1x	13.7x	11.3x	10.9x
EV / EBIT	15.2x	19x	17.7x	17.7x	18.9x	21.3x	17.8x	16.6x
EV / FCF	-18.2x	-15.2x	-34.4x	168x	-29x	599x	90.5x	78.2x
FCF Yield	-5.49%	-6.59%	-2.91%	0.6%	-3.45%	0.17%	1.11%	1.28%
Dividend per Share ²	2.6	2.74	2.88	3.02	3.14	3.3	3.432	3.611
Rate of return	4.25%	4.4%	5.09%	4.49%	3.85%	4.34%	4.51%	4.75%
EPS ²	4.96	3.95	3.85	4.19	4.37	4.025	5.485	6.16
Distribution rate	52.4%	69.4%	74.8%	72.1%	71.9%	82%	62.6%	58.6%
Net sales ¹	2,236	2,198	2,666	2,593	2,476	2,486	2,962	3,139
EBITDA ¹	650.9	634.1	687.3	761.9	822.1	877.2	1,106	1,172
EBIT ¹	450.2	396.8	432.5	483.5	528.7	563.9	702.3	766.7
Net income ¹	256.5	205.7	202.4	235.8	256.6	303.4	325.1	368.4
Net Debt ¹	3,663	4,271	4,660	4,689	5,168	7,490	7,986	8,248
Reference price ²	61.18	62.33	56.58	67.29	81.52	76.09	76.09	76.09
Nbr of stocks (in thousands)	51,684	52,493	52,603	57,750	59,025	59,113	-	-
Announcement Date	11/22/21	11/16/22	11/16/23	11/20/24	11/14/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SPIRE INC.	19.07x	4.84x	13.96x	4.3%	4.54B
NATURGY ENERGY GROUP, S.A.	13.29x	1.98x	7.2x	6.3%	30.45B
ATMOS ENERGY CORPORATION	18.61x	7.24x	13.87x	2.56%	26.63B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.1x	3.36x	14.58x	4.92%	16.92B
OSAKA GAS CO., LTD.	14.49x	1.31x	9.26x	2.29%	13.67B
TOKYO GAS CO.,LTD.	15.8x	1.06x	7.36x	1.98%	12.73B
GAIL INDIA LIMITED	11.46x	0.9x	9.03x	3.99%	11.65B
APA GROUP	44.51x	8.44x	11.86x	5.53%	9.86B
Average	19.79x	3.64x	10.89x	3.98%	15.81B
Weighted average by Cap.	18.31x	3.61x	10.60x	4.11%