US · SPH
Suburban Propane Partners, L.P.
- Sector
- Utilities · Regulated Gas
- Headquarters
- Whippany, NJ 07981-0206
- Website
- suburbanpropane.com
Price · as of 2025-09-27
$19.89
Market cap 1.35B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.86 | +50.13% |
| Intrinsic Value(DCF) | $7.60 | -61.79% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $25.83 | +29.87% |
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 | $13.33 | $24.03 | $2.59 | $0.00 | $41.17 |
| 2012 | $11.58 | $36.44 | $8.88 | $0.00 | $0.00 |
| 2013 | $14.77 | $35.57 | $113.09 | $0.00 | $88.70 |
| 2014 | $16.08 | $26.87 | $130.43 | $0.00 | $33.33 |
| 2015 | $9.53 | $22.94 | $2.22 | $0.00 | $0.00 |
| 2016 | $13.39 | $29.86 | $0.04 | $0.00 | $0.00 |
| 2017 | $11.65 | $28.05 | $1.42 | $0.00 | $13.12 |
| 2018 | $11.85 | $31.30 | $1.20 | $0.00 | $25.81 |
| 2019 | $13.27 | $30.13 | $0.54 | $0.00 | $2.86 |
| 2020 | $10.43 | $28.86 | $0.00 | $0.00 | $0.00 |
| 2021 | $10.71 | $32.06 | $1.48 | $0.00 | $46.63 |
| 2022 | $12.62 | $34.16 | $1.38 | $0.00 | $53.06 |
| 2023 | $14.50 | $28.98 | $1.69 | $0.00 | $6.86 |
| 2024 | $17.36 | $31.30 | $1.66 | $0.00 | $1.43 |
| 2025 | $18.99 | $29.86 | $0.00 | $0.00 | $25.83 |
AI valuation
Our deep-learning model estimates Suburban Propane Partners, L.P.'s (SPH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.86
- Current price
- $19.89
- AI upside
- +50.13%
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
$7.60
-61.79% upside
Graham-Dodd
—
— upside
Graham Formula
$25.83
+29.87% 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 |
| SPH | Suburban Propane Partners… | $19.89 | 1.35B | +50% | -62% | — | +30% | 11.60 | 2.07 | 0.86 | 10.00 | 27.55 | -1.92 | 21.13% | 14.40% | 7.44% | 18.60% | 10.67% | 4.66% | 2.22 | 2.71 | 0.55 | 0.24 | 5.18 | 4211.00% | 794.00% | 1299.00% | 9.24% | 0.62 | 5.99% | 6.81% | 79.00% | 8.46% | 12.42 | 22.42 | 1.79 | 1.29 |
| EAI | Entergy Arkansas, Inc. 1M… | $21.13 | 992.69M | +80% | +1,944,637% | +175% | +215% | 28.06 | 0.55 | 0.72 | 2.15 | — | 0.55 | 66.82% | 24.73% | 13.58% | 2.09% | 12.32% | 4.43% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | -8003.00% | 898.00% | -18468.00% | 6.70% | 0.09 | 3.12% | 0.00% | 0.00% | 23.32% | 3.87 | 19.76 | 0.96 | — |
| EDN | Empresa Distribuidora y C… | $25.69 | 1.12B | +12% | +21,550% | +92% | +3,381% | 7.73 | 1.40 | 1.03 | 10.93 | 12.90 | 1.40 | 19.31% | 2.06% | 13.32% | 19.87% | 2.97% | 7.49% | 0.32 | 0.13 | 0.89 | 0.70 | 2.26 | 5992.00% | 19142.00% | 13608.00% | -5.42% | 0.23 | -8.05% | 0.00% | 0.00% | 0.00% | 51.87 | -19.14 | 1.07 | 1.30 |
| HTO | H2O America | $53.79 | 1.93B | -16% | -40% | -39% | — | 19.03 | 1.27 | 10.05 | 8.48 | 408.46 | 1.27 | 192.65% | 93.20% | 52.82% | 7.06% | 6.80% | 3.01% | 0.02 | 1.99 | 0.42 | 0.00 | 0.10 | 466.00% | -7405.00% | -23225.00% | 12.54% | 0.90 | 10.31% | 3.00% | 57.20% | 94.96% | 10.92 | 8.07 | 10.17 | 2.57 |
| MSEX | Middlesex Water Company | $54.00 | 990.24M | -35% | -53% | -66% | -59% | 23.09 | 2.00 | 5.08 | 14.75 | — | 2.00 | 39.18% | 27.93% | 21.99% | 9.10% | 5.66% | 3.27% | 0.82 | 3.80 | 0.45 | 0.23 | 4.28 | -445.00% | 147.00% | 11242.00% | -3.41% | 0.67 | -3.91% | 2.52% | 58.20% | 2.52% | 25.62 | -41.26 | 7.15 | 1.13 |
| NWN | Northwest Natural Holding… | $53.04 | 2.2B | -9% | -38% | -76% | +2% | 18.96 | 1.46 | 1.67 | 12.37 | 52.02 | 1.95 | 39.56% | 31.38% | 8.79% | 7.92% | 7.90% | 1.99% | 1.87 | 3.63 | 0.72 | 0.19 | 6.91 | 3645.00% | 1183.00% | 188.00% | -9.20% | 0.32 | -5.27% | 3.60% | 68.20% | 3.60% | 12.04 | -24.63 | 3.78 | 0.75 |
| RGCO | RGC Resources, Inc. | $22.06 | 229.3M | -27% | -57% | -77% | +18% | 16.93 | 1.98 | 2.36 | 10.50 | 151.03 | 1.98 | 34.46% | 19.35% | 13.93% | 11.98% | 5.47% | 4.08% | 1.31 | 2.82 | 1.03 | 0.32 | 4.14 | 1121.00% | 1263.00% | -27632.00% | 3.66% | 1.28 | 3.18% | 3.77% | 63.80% | 4.26% | 20.13 | 45.19 | 3.90 | 1.15 |
| UTL | Unitil Corporation | $52.31 | 940.74M | -23% | -1% | -56% | -12% | 18.23 | 1.50 | 1.71 | 9.29 | 1335.63 | 1.51 | 41.27% | 18.88% | 9.37% | 8.95% | 5.55% | 2.55% | 1.54 | 2.31 | 0.56 | 0.31 | 4.66 | 137.00% | 833.00% | 2227.00% | -5.88% | 0.31 | -3.85% | 3.29% | 60.00% | 3.29% | 18.17 | -34.17 | 3.43 | 0.78 |
| WTTR | Select Water Solutions, I… | $13.67 | 1.44B | +60% | -60% | -74% | -92% | 65.51 | 1.73 | 0.99 | 8.31 | — | 2.14 | 14.00% | 2.54% | 1.51% | 2.65% | 3.46% | 1.43% | 0.46 | 1.54 | 1.57 | 1.25 | 1.69 | -3333.00% | -308.00% | -22941.00% | -5.75% | 0.95 | -7.73% | 2.42% | 158.60% | 2.94% | 48.84 | -21.86 | 1.24 | 2.14 |
About Suburban Propane Partners, L.P.
Suburban Propane Partners, L.P., through its subsidiaries, engages in the retail marketing and distribution of propane, fuel oil, and refined fuels. The company operates in four segments: Propane, Fuel Oil and Refined Fuels, Natural Gas and Electricity, and All Other. The Propane segment is involved in the retail distribution of propane to residential, commercial, industrial, and agricultural customers, as well as in the wholesale distribution to industrial end users. It offers propane primarily for space heating, water heating, cooking, and clothes drying in the residential and commercial markets; for use as a motor fuel in internal combustion engines to power over-the-road vehicles, forklifts, and stationary engines, as well as to fire furnaces, as a cutting gas to the industrial customers, and in other process applications; and for tobacco curing, crop drying, poultry brooding, and weed control in the agricultural markets. The Fuel Oil and Refined Fuels segment engages in the retail distribution of fuel oil, diesel, kerosene, and gasoline to residential and commercial customers for use primarily as a source of heat in homes and buildings. The Natural Gas and Electricity segment markets natural gas and electricity to residential and commercial customers in the deregulated energy markets in New York and Pennsylvania. The All Other segment sells, installs, and services a range of home comfort equipment, including whole-house heating products, air cleaners, humidifiers, and space heaters. As of September 25, 2021, the company served approximately 1.0 million residential, commercial, industrial, and agricultural customers through 700 locations in 41 states primarily in the east and west coast regions of the United States, as well as portions of the Midwest region of the United States and Alaska. Suburban Energy Services Group LLC serves as a general partner of Suburban Propane Partners, L.P. The company was founded in 1945 and is headquartered in Whippany, New Jersey.
- CEO
- Michael A. Stivala
- Employees
- 3.1K
- Beta
- 0.39
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.60 ÷ $19.89) − 1 = -61.79% (DCF, example).