Valuation UGI Corporation

Stocks

Market Closed - NYSE 01:30:02 24/10/2026 am IST			5-day change	1st Jan Change
38.49 ^USD	-0.31%		+0.16%	+2.83%

03/10	Mountaineer Gas Company Enters into Note Purchase Agreement for Private Placement of $30 Million 5.95% Senior Notes and $20 Million 6.05% Senior Notes	CI
29/09	Scotiabank Initiates UGI at Sector Outperform With $46 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,912	6,769	4,818	5,372	7,148	8,282	-	-
Change	-	-24.04%	-28.83%	11.49%	33.08%	15.85%	-	-
Enterprise Value (EV)	14,851	6,769	4,818	5,372	7,148	8,282	8,282	8,282
Change	-	-54.42%	-28.83%	11.49%	33.08%	15.85%	0%	0%
P/E	6.16x	6.51x	-3.21x	20x	10.8x	13.7x	12.3x	11.3x
PBR	1.61x	-	-	-	-	-	-	-
PEG	-	-0.2x	0x	-0x	0x	-1.57x	1.1x	1.2x
Capitalization / Revenue	1.2x	0.67x	0.54x	0.75x	0.98x	1.13x	1.07x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.13x	1.07x	1.04x
EV / EBITDA	0x	0x	0x	0x	0x	4.69x	4.38x	4.15x
EV / EBIT	0x	0x	0x	0x	0x	7.01x	6.53x	6.14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.35	1.41	1.47	1.5	1.5	1.5	1.53	1.575
Rate of return	3.17%	4.36%	6.39%	6%	4.51%	3.89%	3.96%	4.08%
EPS ²	6.92	4.97	-7.16	1.25	3.09	2.82	3.135	3.43
Distribution rate	19.5%	28.4%	-20.5%	120%	48.5%	53.2%	48.8%	45.9%
Net sales ¹	7,447	10,106	8,928	7,210	7,287	7,344	7,752	7,975
EBITDA ¹	1,631	1,682	1,689	1,727	1,733	1,766	1,889	1,998
EBIT ¹	1,129	1,164	1,129	1,226	1,169	1,182	1,267	1,349
Net income ¹	1,467	1,073	-1,502	269	678	614.7	700.3	762.3
Net Debt	5,939	-	-	-	-	-	-	-
Reference price ²	42.62	32.33	23.00	25.02	33.26	38.61	38.61	38.61
Nbr of stocks (in thousands)	2,09,097	2,09,381	2,09,479	2,14,689	2,14,924	2,14,495	-	-
Announcement Date	18/11/21	17/11/22	16/11/23	21/11/24	20/11/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UGI CORPORATION	13.69x	-	-	3.88%	828.17Cr
ATMOS ENERGY CORPORATION	20.55x	7.76x	14.86x	2.32%	2.94TCr
OSAKA GAS CO., LTD.	15.05x	1.35x	9.68x	2.25%	1.4TCr
TOKYO GAS CO.,LTD.	16.22x	1.08x	7.48x	1.92%	1.31TCr
GAIL INDIA LIMITED	11.31x	0.89x	8.79x	3.97%	1.17TCr
APA GROUP	47.84x	8.77x	12.25x	5.15%	1.07TCr
ITALGAS S.P.A.	11.85x	7.08x	9.24x	5.51%	994.2Cr
ENN NATURAL GAS CO., LTD.	11.16x	0.58x	4.46x	5.72%	923.73Cr
Average	18.46x	3.93x	9.54x	3.84%	1.33TCr
Weighted average by Cap.	18.85x	4.50x	10.58x	3.44%