|
Real-time Estimate
Cboe BZX
20:15:00 30/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 50.81 USD | -0.35% |
|
-0.09% | +4.88% |
| 09-14 | Huntington Capital Initiates Unitil at Outperform With $63 Price Target | MT |
| 08-04 | Unitil Corporation, Q2 2026 Earnings Call, Aug 04, 2026 |
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 | 929.9 | - | - |
| Change | - | 12.14% | 2.73% | 3.66% | -1.08% | 7.16% | - | - |
| Enterprise Value (EV) | 734.6 | 823.8 | 846.3 | 877.3 | 867.8 | 929.9 | 929.9 | 929.9 |
| Change | - | 12.14% | 2.73% | 3.66% | -1.08% | 7.16% | 0% | 0% |
| P/E | 19.6x | 19.8x | 18.6x | 18.5x | 16.3x | 15.5x | 14.7x | 13.8x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 1.9x | 2.09x | 4.74x | 11.94x | 1.5x | 2.49x | 2.08x |
| Capitalization / Revenue | 1.55x | 1.46x | 1.52x | 1.77x | 1.62x | 1.49x | 1.54x | 1.48x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.49x | 1.54x | 1.48x |
| EV / EBITDA | 0x | 0x | 0x | - | 0x | 4.28x | 4.22x | 4x |
| EV / EBIT | 0x | 0x | 0x | 0x | - | 7.79x | 8.34x | 8x |
| EV / FCF | - | - | - | - | - | -18.6x | -18.2x | -23.8x |
| FCF Yield | - | - | - | - | - | -5.38% | -5.48% | -4.19% |
| 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% | - | 3.73% | 3.92% | 4.15% |
| EPS 2 | 2.35 | 2.59 | 2.82 | 2.93 | 2.97 | 3.28 | 3.473 | 3.703 |
| Distribution rate | 64.7% | 60.2% | 57.4% | 58% | - | 57.9% | 57.6% | 57.1% |
| Net sales 1 | 473.3 | 563.2 | 557.1 | 494.8 | 536 | 624.4 | 604.5 | 630.4 |
| EBITDA 1 | 122.3 | 140.7 | 154.5 | - | 189.9 | 217.5 | 220.1 | 232.5 |
| EBIT 1 | 77.8 | 80.5 | 87.1 | 91.51 | - | 119.3 | 111.5 | 116.2 |
| Net income 1 | 36.1 | 41.4 | 45.2 | - | 50.2 | 58.94 | 64.53 | 70.87 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 45.99 | 51.36 | 52.57 | 54.19 | 48.44 | 50.99 | 50.99 | 50.99 |
| Nbr of stocks (in thousands) | 15,973 | 16,040 | 16,098 | 16,189 | 17,915 | 18,237 | - | - |
| Announcement Date | 2/1/22 A | 2/14/23 A | 2/13/24 A | 2/10/25 A | 2/9/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.55x | - | - | - | 930M | |
| 12.58x | 5.5x | 11.76x | 4.43% | 73.79B | |
| 12.16x | 1.41x | 7.32x | 6.14% | 63.44B | |
| 15.44x | 1.1x | 9.17x | 3.5% | 50.08B | |
| 15.53x | 6.14x | 13.69x | 3.37% | 51.12B | |
| 19.29x | 2.66x | 9.19x | 2.23% | 47.44B | |
| 16.5x | 4.94x | 9.55x | 4.57% | 36.89B | |
| 58.04x | 18.74x | 33.38x | 0.26% | 34.49B | |
| 16.08x | 4.63x | 12.13x | 3.94% | 33.73B | |
| 18.57x | 5.49x | 12.26x | 3% | 27.75B | |
| Average | 19.97x | 5.62x | 13.16x | 3.49% | 41.97B | |
| Weighted average by Cap. | 18.74x | 5.08x | 12.37x | 3.73% |
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
