|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.69 USD | -0.79% |
|
+3.27% | +8.77% |
| 05-12 | Wells Fargo Initiates Unitil at Equalweight With $56 Price Target | MT |
| 05-05 | Unitil Corp - Fitchburg issues $23 million 5.62% notes due 2036 and $17 million 5.87% notes due 2041 - SEC filing | RE |
Company Valuation: Unitil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 734.6 | 823.8 | 846.3 | 877.3 | 867.8 | 947.9 | - | - |
| Change | - | 12.14% | 2.73% | 3.66% | -1.08% | 9.24% | - | - |
| Enterprise Value (EV) | 734.6 | 823.8 | 846.3 | 877.3 | 867.8 | 947.9 | 947.9 | 947.9 |
| Change | - | 12.14% | 2.73% | 3.66% | -1.08% | 9.24% | 0% | 0% |
| P/E | 19.6x | 19.8x | 18.6x | 18.5x | 16.3x | 16.1x | 15.2x | 14.2x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 1.9x | 2.09x | 4.74x | 11.94x | 1.63x | 2.4x | 2.11x |
| Capitalization / Revenue | 1.55x | 1.46x | 1.52x | 1.77x | 1.62x | 1.6x | 1.61x | 1.54x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.6x | 1.61x | 1.54x |
| EV / EBITDA | 0x | 0x | 0x | - | 0x | 4.56x | 4.45x | 4.19x |
| EV / EBIT | 0x | 0x | 0x | 0x | - | 8.78x | 8.52x | 8.17x |
| EV / FCF | - | - | - | - | - | -19x | -18.6x | -24.3x |
| FCF Yield | - | - | - | - | - | -5.27% | -5.38% | -4.11% |
| Dividend per Share 2 | 1.52 | 1.56 | 1.62 | 1.7 | - | 1.9 | 2 | 2.115 |
| Rate of return | 3.31% | 3.04% | 3.08% | 3.14% | - | 3.61% | 3.8% | 4.01% |
| EPS 2 | 2.35 | 2.59 | 2.82 | 2.93 | 2.97 | 3.263 | 3.47 | 3.703 |
| Distribution rate | 64.7% | 60.2% | 57.4% | 58% | - | 58.2% | 57.6% | 57.1% |
| Net sales 1 | 473.3 | 563.2 | 557.1 | 494.8 | 536 | 591.7 | 588.6 | 614.6 |
| EBITDA 1 | 122.3 | 140.7 | 154.5 | - | 189.9 | 207.7 | 213.2 | 226.2 |
| EBIT 1 | 77.8 | 80.5 | 87.1 | 91.51 | - | 107.9 | 111.2 | 116 |
| Net income 1 | 36.1 | 41.4 | 45.2 | - | 50.2 | 58.54 | 64.37 | 70.89 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 45.99 | 51.36 | 52.57 | 54.19 | 48.44 | 52.69 | 52.69 | 52.69 |
| Nbr of stocks (in thousands) | 15,973 | 16,040 | 16,098 | 16,189 | 17,915 | 17,991 | - | - |
| Announcement Date | 2/1/22 | 2/14/23 | 2/13/24 | 2/10/25 | 2/9/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.27x | - | - | - | 955M | |
| 14.02x | 5.65x | 12.36x | 3.95% | 82.69B | |
| 33.75x | 6.21x | 16.87x | 1.68% | 80.2B | |
| 14.51x | 1.58x | 8.12x | 5.07% | 76.1B | |
| 18.33x | 7.08x | 14.8x | 2.8% | 61.39B | |
| 16.55x | 1.16x | 9.57x | 3.26% | 54.07B | |
| 22.35x | 2.51x | 9.4x | 2.34% | 45.22B | |
| 18.98x | 5.2x | 13.41x | 3.25% | 41.08B | |
| 62.36x | 21.1x | 36.65x | 0.3% | 38.5B | |
| 17.54x | 5.06x | 9.86x | 4.5% | 37.84B | |
| Average | 23.47x | 6.17x | 14.56x | 3.02% | 51.81B | |
| Weighted average by Cap. | 22.90x | 5.64x | 13.88x | 3.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- UTL Stock
- Valuation Unitil Corporation
Select your edition
All financial news and data tailored to specific country editions
