US · SRJN
Spire Inc. 6.375% Junior Subord
- Sector
- Utilities · Regulated Gas
- Headquarters
- St. Louis 35242
- Website
- spireenergy.com
Price · as of 2025-09-30
$24.88
Market cap 199.28M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $10.60 | -57.42% |
| Graham Formula(GF) | $18.19 | -26.87% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.07 | $1.38 | |||
| 2012 | $16.16 | $0.00 | |||
| 2013 | $16.39 | $1.36 | |||
| 2014 | $1.78 | $154.29 | |||
| 2015 | $2.88 | $92.11 | |||
| 2016 | $0.99 | $0.00 | |||
| 2017 | $3.90 | $75.94 | |||
| 2018 | $10.63 | $85.34 | |||
| 2019 | $9.00 | $28.84 | |||
| 2020 | $0.00 | $5.79 | |||
| 2021 | $12.08 | $145.34 | |||
| 2022 | $7.67 | $27.99 | |||
| 2023 | $6.65 | $117.53 | |||
| 2024 | $10.44 | $24.36 | |||
| 2025 | $10.60 | $18.19 |
AI valuation
Our deep-learning model estimates Spire Inc. 6.375% Junior Subord's (SRJN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $24.88
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
$10.60
-57.42% upside
Graham Formula
$18.19
-26.87% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SRJN | Spire Inc. 6.375% Junior … | $24.88 | 199.28M | — | — | -57% | -27% | — | — | — | — | — | — | 29.50% | 21.16% | 10.96% | 8.20% | 5.13% | 2.42% | 1.56 | 2.50 | 0.32 | 0.13 | 6.31 | 430.00% | -450.00% | -77397.00% | — | 0.23 | -4.12% | — | 72.60% | — | — | — | — | — |
About Spire Inc. 6.375% Junior Subord
Spire Inc. operates as a public utility holding company, which provides natural gas services through its regulated core utility operations while engaging in non-regulated activities. It operates through the following business segments: Gas Utility, Gas Marketing, and Midstream. The Gas Utility segment includes the regulated operations of Spire Missouri, Spire Alabama, Spire Gulf, and Spire Mississippi. The Gas Marketing segment represents the subsidiary, Spire Marketing, which provides non-regulated natural gas marketing services throughout the United States. The Midstream segment consists of Spire STL Pipeline, Spire MoGas Pipeline, Spire Storage West, and Spire Storage Salt Plains, which are subsidiaries engaged in the transportation and storage of natural gas. The company was founded in 1857 and is headquartered in St. Louis, MO.
- CEO
- Scott E. Doyle
- Employees
- 3.5K
- Beta
- 0.66
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $24.88) − 1 = — (DCF, example).