US · SR
Spire Inc.
- Sector
- Utilities · Regulated Gas
- Headquarters
- Saint Louis, MO 63101
- Website
- spireenergy.com
Price · as of 2025-09-30
$90.41
Market cap 5.41B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $78.76 | -12.89% |
| Intrinsic Value(DCF) | $46.32 | -48.77% |
| Graham-Dodd Method(GD) | $10.62 | -88.25% |
| Graham Formula(GF) | $18.21 | -79.85% |
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 | $23.35 | $73.18 | $3.38 | $16.07 | $2.49 |
| 2012 | $24.42 | $18.77 | $0.00 | $16.20 | $0.00 |
| 2013 | $28.91 | $18.65 | $7.18 | $16.42 | $0.00 |
| 2014 | $34.25 | $40.86 | $12.11 | $1.82 | $154.84 |
| 2015 | $38.16 | $29.03 | $344.42 | $2.94 | $90.63 |
| 2016 | $45.06 | $31.02 | $103.53 | $1.05 | $0.00 |
| 2017 | $58.34 | $47.06 | $3.85 | $3.94 | $71.52 |
| 2018 | $59.63 | $49.65 | $5.43 | $10.68 | $88.88 |
| 2019 | $61.44 | $52.21 | $21.23 | $9.04 | $27.51 |
| 2020 | $52.27 | $45.24 | $18.39 | $0.00 | $5.79 |
| 2021 | $52.50 | $63.03 | $2.31 | $12.11 | $145.56 |
| 2022 | $58.56 | $60.29 | $17.55 | $7.70 | $28.02 |
| 2023 | $56.84 | $49.89 | $15.16 | $6.68 | $117.69 |
| 2024 | $66.81 | $64.59 | $21.25 | $10.46 | $24.38 |
| 2025 | $81.60 | $78.76 | $25.01 | $10.62 | $18.21 |
AI valuation
Our deep-learning model estimates Spire Inc.'s (SR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $78.76
- Current price
- $90.41
- AI upside
- -12.89%
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
$46.32
-48.77% upside
Graham-Dodd
$10.62
-88.25% upside
Graham Formula
$18.21
-79.85% 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 |
| SR | Spire Inc. | $90.41 | 5.41B | -13% | -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 |
| ALE | ALLETE, Inc. | $67.90 | 3.94B | -33% | -62% | -67% | — | 30.26 | 1.29 | 2.41 | 11.19 | — | 1.37 | 32.49% | 10.47% | 11.72% | 4.30% | 3.37% | 1.65% | 0.64 | 1.96 | 1.08 | 0.50 | 3.61 | -2794.00% | -1862.00% | -6746.00% | 2.77% | 1.13 | 2.24% | 4.42% | 133.80% | 4.42% | 33.98 | 53.23 | 3.56 | 1.03 |
| CPK | Chesapeake Utilities Corp… | $135.97 | 3.22B | -8% | -49% | -72% | +13% | 22.87 | 2.01 | 3.45 | 12.98 | 169.46 | 2.98 | 31.62% | 27.70% | 15.09% | 9.39% | 6.13% | 3.68% | 1.02 | 3.54 | 0.45 | 0.29 | 4.38 | 1350.00% | 1814.00% | 8542.00% | -6.70% | 0.44 | -7.04% | 1.89% | 43.30% | 1.89% | 18.81 | -22.55 | 5.21 | 1.36 |
| NI | NiSource Inc. | $47.30 | 22.63B | -34% | -34% | -79% | +20% | 24.00 | 2.35 | 3.35 | 12.77 | 117.84 | 2.79 | 58.57% | 27.63% | 13.99% | 10.22% | 6.36% | 2.71% | 1.72 | 2.87 | 0.69 | 0.40 | 5.36 | 2037.00% | 2176.00% | -5125.00% | -1.89% | 0.68 | -1.75% | 2.38% | 57.20% | 2.38% | 20.90 | -91.32 | 5.77 | 0.84 |
| 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 |
| NWE | Northwestern Energy Group… | $69.96 | 4.3B | +2% | -55% | -77% | -40% | 23.71 | 1.49 | 2.67 | 12.89 | — | 1.71 | 82.31% | 20.23% | 11.24% | 6.31% | 5.19% | 2.20% | 1.14 | 2.17 | 0.72 | 0.31 | 5.58 | -1945.00% | 638.00% | -877.00% | -3.03% | 0.57 | -2.15% | 3.76% | 89.10% | 3.76% | 23.24 | -58.25 | 4.70 | 0.90 |
| 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 |
| 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 |
| 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 Spire Inc.
Spire Inc., together with its subsidiaries, engages in the purchase, retail distribution, and sale of natural gas to residential, commercial, industrial, and other end-users of natural gas in the United States. The company operates in two segments, Gas Utility and Gas Marketing. It is also involved in the marketing of natural gas. In addition, the company engages in the transportation of propane through its propane pipeline; compression of natural gas; risk management; and other activities. Further, it provides physical natural gas storage services. The company was formerly known as The Laclede Group, Inc. and changed its name to Spire Inc. in April 2016. Spire Inc. was founded in 1857 and is based in St. Louis, Missouri.
- CEO
- Scott Edward Doyle
- Employees
- 3.48K
- Beta
- 0.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.32 ÷ $90.41) − 1 = -48.77% (DCF, example).