|
Market Closed -
Other stock markets
|
After hours 12:00:10 | |||
| 81.19 USD | -0.27% |
|
81.09 | -0.12% |
| 06-30 | Spire Closes $657 Million Sale of Belle Butte | MT |
| 06-29 | I Squared Capital Advisors, LLC acquired Belle Butte LLC from Spire Inc. (NYSE:SR). | CI |
Company Valuation: Spire Inc.
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 | 4,800 | - | - |
| Change | - | 3.47% | -9.03% | 30.57% | 23.82% | -0.25% | - | - |
| Enterprise Value (EV) 1 | 6,825 | 7,543 | 7,637 | 8,575 | 9,980 | 12,306 | 13,024 | 13,163 |
| Change | - | 10.52% | 1.25% | 12.28% | 16.38% | 23.31% | 5.83% | 1.07% |
| P/E | 12.3x | 15.8x | 14.7x | 16.1x | 18.7x | 20.1x | 14.9x | 13.1x |
| PBR | 1.19x | 1.15x | 1.02x | 1.17x | 1.42x | 1.48x | 1.25x | 1.2x |
| PEG | - | -0.8x | -5.81x | 1.82x | 4.35x | -2.64x | 0.4x | 1x |
| Capitalization / Revenue | 1.41x | 1.49x | 1.12x | 1.5x | 1.94x | 1.86x | 1.64x | 1.56x |
| EV / Revenue | 3.05x | 3.43x | 2.86x | 3.31x | 4.03x | 4.77x | 4.45x | 4.29x |
| EV / EBITDA | 10.5x | 11.9x | 11.1x | 11.3x | 12.1x | 13.7x | 12x | 11.3x |
| EV / EBIT | 15.2x | 19x | 17.7x | 17.7x | 18.9x | 21.4x | 18.4x | 17x |
| EV / FCF | -18.2x | -15.2x | -34.4x | 168x | -29x | -83.7x | 150x | 122x |
| FCF Yield | -5.49% | -6.59% | -2.91% | 0.6% | -3.45% | -1.19% | 0.67% | 0.82% |
| Dividend per Share 2 | 2.6 | 2.74 | 2.88 | 3.02 | 3.14 | 3.299 | 3.43 | 3.667 |
| Rate of return | 4.25% | 4.4% | 5.09% | 4.49% | 3.85% | 4.06% | 4.23% | 4.52% |
| EPS 2 | 4.96 | 3.95 | 3.85 | 4.19 | 4.37 | 4.037 | 5.467 | 6.175 |
| Distribution rate | 52.4% | 69.4% | 74.8% | 72.1% | 71.9% | 81.7% | 62.8% | 59.4% |
| Net sales 1 | 2,236 | 2,198 | 2,666 | 2,593 | 2,476 | 2,582 | 2,930 | 3,069 |
| EBITDA 1 | 650.9 | 634.1 | 687.3 | 761.9 | 822.1 | 896 | 1,089 | 1,170 |
| EBIT 1 | 450.2 | 396.8 | 432.5 | 483.5 | 528.7 | 574.9 | 707.3 | 776.3 |
| Net income 1 | 256.5 | 205.7 | 202.4 | 235.8 | 256.6 | 288.8 | 325.7 | 366.2 |
| Net Debt 1 | 3,663 | 4,271 | 4,660 | 4,689 | 5,168 | 7,507 | 8,224 | 8,363 |
| Reference price 2 | 61.18 | 62.33 | 56.58 | 67.29 | 81.52 | 81.19 | 81.19 | 81.19 |
| Nbr of stocks (in thousands) | 51,684 | 52,493 | 52,603 | 57,750 | 59,025 | 59,117 | - | - |
| Announcement Date | 22/11/21 | 16/11/22 | 16/11/23 | 20/11/24 | 14/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.11x | 4.77x | 13.73x | 4.06% | 4.8B | |
| 13.73x | 2x | 7.26x | 6.33% | 30.4B | |
| 20.99x | 7.74x | 15.08x | 2.27% | 29.6B | |
| 14.37x | 1.31x | 9.48x | 2.42% | 12.56B | |
| 15.99x | 1.06x | 7.29x | 1.97% | 12.37B | |
| 15.17x | 0.94x | 10.94x | 3.23% | 11.8B | |
| 56.72x | 8.14x | 12.27x | 5.7% | 9.43B | |
| 18.87x | 5.1x | 9.36x | 4.14% | 8.52B | |
| Average | 21.99x | 3.88x | 10.68x | 3.77% | 14.93B | |
| Weighted average by Cap. | 19.99x | 3.96x | 10.60x | 3.86% |
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
- SR Stock
- Valuation Spire Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition