Unitil Corporation

UTL US Utilities Electric Utilities
S&P 600
$53.09
-0.08%
Delayed · cached 15 min

Fair value analysis

UTL
Unitil Corporation
UtilitiesElectric Utilities
$53.09
Close used for this calculation
$42.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability11/25
Returns10/25
Balance Sheet0/25
Efficiency18/25
Growth6/25
Average
Quality radar
39Prof.11/25Ret.10/25Eff.18/25B.Sht0/25Growth6/25

Consensus fair value

$42.56
Above FV
▼ -19.8% against the close used
Model range $13.99 – $59.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$13.99Fair value$42.56Bull$59.40
FairClose
52-week traded range
52W low $45.2452W high $55.99

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Unitil Corporation closed at $53.09, 24.7% above the consensus fair value of $42.56 drawn from 9 valuation models.

Financial DNA score 39/100 — Average. P/E of 17.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$46.07
-13.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.7%, r=10%, tg=3%, n=10yr
Graham Number
$48.96
-7.8%
√(22.5 × EPS × BVPS)
EPS=2.97, BVPS=35.87 · outside Graham range (P/E 17.9, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
$59.40
+11.9%
EPS × 20x (sector P/E)
EPS=2.97, Sector P/E=20x
Peter Lynch (PEG)
$13.99
-73.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2.97, g=4.7%
EV/EBITDA
$35.23
-33.6%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=101.2M
Dividend Discount (DDM)
$35.62
-32.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.8, r=10%, g=4.7%
Book Value (P/B)
$20.95
-60.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=35.87, ROE=7.8%, g=4.7%, r=10%
Reverse DCF
$53.09
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: 4.7%
Margin of Safety
$38.61
-27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=51.48, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.