US · UGI
UGI Corporation
- Sector
- Utilities · Regulated Gas
- Headquarters
- King of Prussia, PA 19406
- Website
- ugicorp.com
Price · as of 2025-09-30
$35.40
Market cap 8.04B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.12 | -12.09% |
| Intrinsic Value(DCF) | $16.69 | -52.85% |
| Graham-Dodd Method(GD) | $2.26 | -93.63% |
| Graham Formula(GF) | $28.66 | -19.03% |
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 | $11.82 | $18.72 | $1.17 | $0.00 | $24.52 |
| 2012 | $14.16 | $19.73 | $3.70 | $0.00 | $18.45 |
| 2013 | $17.89 | $24.34 | $3.46 | $0.00 | $29.42 |
| 2014 | $26.04 | $30.89 | $29.84 | $0.00 | $43.88 |
| 2015 | $22.25 | $26.25 | $5.37 | $0.00 | $0.00 |
| 2016 | $31.80 | $37.49 | $6.43 | $0.00 | $0.00 |
| 2017 | $36.06 | $41.16 | $7.50 | $0.00 | $38.72 |
| 2018 | $43.78 | $48.89 | $1.92 | $0.00 | $132.48 |
| 2019 | $32.98 | $37.22 | $6.29 | $0.00 | $5.63 |
| 2020 | $27.90 | $29.06 | $7.79 | $0.00 | $0.00 |
| 2021 | $37.27 | $69.90 | $23.34 | $23.23 | $148.33 |
| 2022 | $32.42 | $42.42 | $106.31 | $16.09 | $216.57 |
| 2023 | $20.35 | $8.14 | $0.00 | $0.00 | $21.23 |
| 2024 | $26.22 | $22.28 | $6.07 | $0.00 | $0.00 |
| 2025 | $37.14 | $31.12 | $2.88 | $2.26 | $28.66 |
AI valuation
Our deep-learning model estimates UGI Corporation's (UGI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.12
- Current price
- $35.40
- AI upside
- -12.09%
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
$16.69
-52.85% upside
Graham-Dodd
$2.26
-93.63% upside
Graham Formula
$28.66
-19.03% 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 |
| UGI | UGI Corporation | $35.40 | 8.04B | -12% | -53% | -94% | -19% | 11.78 | 1.67 | 1.10 | 9.11 | 8.00 | 5.00 | 49.86% | 15.19% | 9.30% | 14.87% | 9.27% | 4.44% | 1.58 | 2.69 | 0.89 | 0.58 | 4.32 | 14720.00% | 107.00% | 104.00% | 4.89% | 0.62 | 3.35% | 4.03% | 47.50% | 4.45% | 13.72 | 38.95 | 2.08 | 1.44 |
| BIP | Brookfield Infrastructure… | $39.04 | 18.01B | +177% | -9% | — | -56% | 40.66 | 3.25 | 0.79 | 7.22 | 5.67 | -0.62 | 26.94% | 25.10% | 1.94% | 7.99% | 7.44% | 0.39% | 11.48 | 1.50 | — | — | 5.57 | 71667.00% | 980.00% | -18323.00% | 1.47% | — | 0.42% | 9.55% | 388.20% | 10.59% | 13.72 | 296.84 | 3.44 | 0.48 |
| BIPC | Brookfield Infrastructure… | $49.88 | 5.94B | +65% | -52% | — | — | -24.12 | -4.56 | 1.58 | 6.39 | — | -0.97 | 63.63% | 61.45% | -6.57% | 19.24% | 13.56% | -1.03% | -10.23 | 1.95 | 1.66 | 1.66 | 6.11 | -5969.00% | 694.00% | -6660.00% | 3.70% | 1.36 | 2.00% | 0.00% | 0.00% | 0.00% | 8.18 | 85.72 | 5.02 | 0.67 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| ELPC | Companhia Paranaense de E… | $11.59 | 2.15B | -38% | -49% | +205% | +224% | 13.77 | 0.23 | 0.26 | 4.30 | 2.39 | 0.65 | 21.59% | 15.91% | 12.40% | 1.74% | 7.91% | 0.76% | 0.68 | 47.17 | 1.26 | 1.06 | 3.01 | 57500.00% | 545.00% | -896.00% | 10.20% | 0.06 | 1.67% | 4.97% | 68.40% | 5.13% | 5.30 | 31.65 | 0.84 | 1.00 |
| IDA | IDACORP, Inc. | $143.97 | 7.78B | -23% | -55% | -70% | -69% | 23.97 | 2.17 | 4.28 | 15.22 | 329.55 | 2.17 | 22.14% | 21.88% | 17.84% | 9.39% | 6.08% | 3.27% | 1.03 | 2.36 | 0.93 | 0.49 | 4.68 | 727.00% | -75.00% | 3920.00% | -7.43% | 0.67 | -8.85% | 2.43% | 58.10% | 2.47% | 28.28 | -19.42 | 6.19 | 1.25 |
| NJR | New Jersey Resources Corp… | $54.24 | 5.47B | -31% | -66% | -75% | +33% | 13.33 | 1.87 | 2.20 | 11.06 | 94.90 | 1.88 | 21.43% | 21.43% | 16.51% | 14.62% | 5.70% | 4.61% | 1.58 | 3.39 | 0.73 | 0.20 | 5.05 | 1404.00% | 1394.00% | 6658.00% | -5.36% | 0.60 | -4.04% | 4.03% | 53.70% | 4.03% | 18.89 | -34.33 | 4.05 | 1.21 |
| OGS | ONE Gas, Inc. | $87.44 | 5.48B | -26% | -50% | -58% | +21% | 19.89 | 1.53 | 2.17 | 11.03 | 165.07 | 1.72 | 58.85% | 18.85% | 10.88% | 8.07% | 5.71% | 2.98% | 0.99 | 3.20 | 0.60 | 0.36 | 4.30 | 1205.00% | 1650.00% | -6165.00% | -2.44% | 0.38 | -1.95% | 3.06% | 60.80% | 3.06% | 18.83 | -67.11 | 3.55 | 1.01 |
| PCG | Pacific Gas & Electric Co… | $19.00 | 41.76B | -35% | -54% | -1% | -34% | 15.53 | 1.29 | 1.68 | 10.40 | 595.42 | 1.29 | 19.59% | 19.59% | 10.84% | 8.62% | 5.41% | 1.96% | 1.88 | 1.61 | 0.97 | 0.76 | 6.14 | 261.00% | 211.00% | 3158.00% | -7.31% | 0.53 | -3.40% | 0.76% | 11.70% | 0.76% | 21.01 | -33.41 | 4.11 | 0.51 |
| SR | Spire Inc. | $91.61 | 5.41B | -14% | -49% | -88% | -80% | 17.57 | 1.41 | 1.93 | 12.00 | 408.99 | 2.15 | 78.11% | 21.16% | 10.97% | 8.21% | 5.17% | 2.42% | 1.55 | 2.57 | 0.32 | 0.13 | 6.28 | 430.00% | -450.00% | -77397.00% | -7.21% | 0.23 | -4.15% | 4.13% | 72.50% | 4.13% | 19.10 | -29.06 | 4.04 | 0.66 |
| SWX | Southwest Gas Holdings, I… | $88.17 | 6.36B | -26% | -50% | -31% | — | 21.27 | 1.81 | 3.29 | 9.42 | 17.68 | 1.82 | 40.49% | 24.42% | 22.67% | 8.54% | 5.81% | 2.73% | 0.02 | — | 0.87 | 0.57 | 0.03 | 12029.00% | -6205.00% | 5098.00% | 9.69% | 0.70 | 10.69% | 1.40% | 29.70% | 74.62% | 13.16 | 10.08 | 3.21 | 1.11 |
About UGI Corporation
UGI Corporation distributes, stores, transports, and markets energy products and related services in the United States and internationally. The company operates through four segments: AmeriGas Propane, UGI International, Midstream & Marketing, and UGI Utilities. It distributes propane to approximately 1.4 million residential, commercial/industrial, motor fuel, agricultural, and wholesale customers through 1,600 propane distribution location. The company also distributes liquefied petroleum gases (LPG) to residential, commercial, industrial, agricultural, wholesale and automobile fuel customers; and provides logistics, storage, and other services to third-party LPG distributors. In addition, it engages in the retail sale of natural gas, liquid fuels, and electricity to approximately 12,600 residential, commercial, and industrial customers at 42,400 locations. Further, the company distributes natural gas to approximately 672,000 customers in eastern and central Pennsylvania counties through its distribution system of approximately 12,400 miles of gas mains; and supplies electricity to approximately 62,500 customers in northeastern Pennsylvania through 2,600 miles of lines and 14 substations. Additionally, it operates electric generation facilities, which include coal-fired, landfill gas-fueled, solar-powered, and natural gas-fueled facilities; a natural gas liquefaction, storage, and vaporization facility; propane storage and propane-air mixing stations; and rail transshipment terminals. It also manages natural gas pipeline and storage contracts; develops, owns, and operates pipelines, gathering infrastructure, and gas storage facilities. UGI Corporation was incorporated in 1991 and is based in King of Prussia, Pennsylvania.
- CEO
- Robert C. Flexon
- Employees
- 9.75K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($16.69 ÷ $35.40) − 1 = -52.85% (DCF, example).