investorscraft@gmail.com

Intrinsic ValueUGI Corporation (UGI)

Previous Close$32.41
Intrinsic Value
Upside potential
Previous Close
$32.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

UGI Corporation operates as a diversified energy distribution and services company, primarily focusing on propane, natural gas, and electricity across the U.S. and Europe. The company serves residential, commercial, industrial, and wholesale customers through its subsidiaries, including AmeriGas, UGI Utilities, and UGI International. Its revenue model is anchored in regulated utility operations and competitive energy marketing, balancing stable cash flows from rate-based businesses with growth opportunities in unregulated segments. UGI holds a strong market position in propane distribution, ranking among the largest U.S. providers, while its European operations benefit from strategic infrastructure investments. The company’s integrated approach allows it to leverage economies of scale and cross-selling opportunities, reinforcing its resilience in volatile energy markets. UGI’s focus on sustainability, including renewable natural gas and electrification initiatives, positions it to adapt to evolving regulatory and consumer preferences.

Revenue Profitability And Efficiency

UGI reported $7.21 billion in revenue for FY 2024, with net income of $269 million, translating to diluted EPS of $1.25. Operating cash flow stood at $1.18 billion, reflecting robust cash generation despite capital expenditures of $796 million. The company’s profitability metrics indicate moderate margins, influenced by commodity price volatility and regulatory frameworks, while its cash flow efficiency supports ongoing investments and shareholder returns.

Earnings Power And Capital Efficiency

UGI’s earnings power is underpinned by its diversified energy portfolio, with regulated utilities providing stable income and unregulated segments offering growth potential. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, though high total debt of $7.14 billion suggests leveraged operations. The company’s focus on optimizing asset utilization and cost management enhances its return on invested capital.

Balance Sheet And Financial Health

UGI’s balance sheet shows $213 million in cash and equivalents against $7.14 billion in total debt, indicating a leveraged position. The debt load is manageable given the company’s steady cash flows and regulated revenue base, but it warrants monitoring for interest rate and refinancing risks. Financial health is supported by strong operating cash flow, which covers dividend obligations and capital needs.

Growth Trends And Dividend Policy

UGI’s growth is driven by infrastructure expansions, renewable energy initiatives, and strategic acquisitions. The company has a consistent dividend policy, with a $1.50 per share payout in FY 2024, reflecting its commitment to shareholder returns. However, growth investments may temper near-term dividend increases, balancing capital allocation between growth and income.

Valuation And Market Expectations

UGI’s valuation reflects its hybrid utility-energy business model, trading at multiples influenced by both regulated stability and commodity exposure. Market expectations likely hinge on execution in renewable energy transitions and debt management, with investors weighing growth potential against current leverage.

Strategic Advantages And Outlook

UGI’s strategic advantages include its diversified energy footprint, regulatory protections, and scale in propane distribution. The outlook is cautiously optimistic, with opportunities in sustainability initiatives offset by macroeconomic and regulatory uncertainties. The company’s ability to navigate energy transitions while maintaining financial discipline will be critical to long-term performance.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount