US · UTL
Unitil Corporation
- Sector
- Utilities · Diversified Utilities
- Headquarters
- Hampton, NH 03842-1720
- Website
- unitil.com
Price · as of 2025-12-31
$51.85
Market cap 940.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.31 | -22.26% |
| Intrinsic Value(DCF) | $51.58 | -0.52% |
| Graham-Dodd Method(GD) | $23.01 | -55.62% |
| Graham Formula(GF) | $46.13 | -11.04% |
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 | $16.75 | $8.46 | $11.08 | $4.38 | $9.95 |
| 2012 | $17.65 | $7.06 | $2.13 | $7.39 | $11.68 |
| 2013 | $21.15 | $12.39 | $0.71 | $6.29 | $18.75 |
| 2014 | $23.69 | $21.71 | $0.00 | $7.88 | $41.95 |
| 2015 | $29.67 | $18.07 | $0.00 | $8.65 | $15.74 |
| 2016 | $32.88 | $37.14 | $6.43 | $9.19 | $0.00 |
| 2017 | $33.74 | $24.48 | $1.20 | $12.47 | $28.54 |
| 2018 | $43.29 | $31.33 | $6.77 | $12.77 | $38.12 |
| 2019 | $50.04 | $29.69 | $7.13 | $17.88 | $20.15 |
| 2020 | $41.89 | $38.50 | $0.49 | $14.13 | $8.45 |
| 2021 | $45.29 | $27.59 | $0.00 | $17.89 | $48.29 |
| 2022 | $48.51 | $37.95 | $5.46 | $18.64 | $68.10 |
| 2023 | $48.90 | $33.31 | $9.71 | $20.09 | $20.21 |
| 2024 | $53.63 | $33.84 | $2.52 | $20.84 | $0.00 |
| 2025 | $52.03 | $40.31 | $14.01 | $23.01 | $46.13 |
AI valuation
Our deep-learning model estimates Unitil Corporation's (UTL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.31
- Current price
- $51.85
- AI upside
- -22.26%
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
$51.58
-0.52% upside
Graham-Dodd
$23.01
-55.62% upside
Graham Formula
$46.13
-11.04% 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 |
| UTL | Unitil Corporation | $51.85 | 940.74M | -22% | -1% | -56% | -11% | 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 |
| ARTNA | Artesian Resources Corpor… | $33.88 | 350.24M | -49% | -62% | -55% | -1% | 16.05 | 1.37 | 3.03 | 10.08 | 86.44 | 1.38 | 49.48% | 24.22% | 18.89% | 8.69% | 4.66% | 2.61% | 0.75 | 2.98 | 0.96 | 0.58 | 3.55 | 1856.00% | 920.00% | -6993.00% | -2.79% | 1.44 | -2.21% | 3.72% | 59.70% | 3.90% | 19.32 | -55.40 | 4.68 | 0.74 |
| CWCO | Consolidated Water Co. Lt… | $37.85 | 603M | +53% | -26% | -59% | — | 24.21 | 2.06 | 3.23 | 12.27 | — | 2.23 | 34.06% | 13.65% | 21.08% | 9.01% | 12.51% | 7.75% | 0.02 | 179.53 | 6.33 | 5.75 | -3.49 | -484.00% | -2566.00% | 92019.00% | 6.89% | 1.46 | 22.85% | 1.46% | 35.20% | 14.38% | 18.44 | 11.30 | 2.52 | 11.35 |
| 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 | — |
| MNTK | Montauk Renewables, Inc. | $1.54 | 219.08M | +1,585% | -2% | +40% | -62% | 45.46 | 1.72 | 2.52 | 11.22 | — | 1.85 | 44.14% | 9.17% | 5.54% | 3.83% | 4.96% | 2.78% | 0.24 | 3.06 | 1.71 | 1.61 | 0.42 | -3782.00% | 48.00% | -1593.00% | -4.19% | 1.31 | -7.14% | 0.00% | 0.00% | 0.40% | 28.52 | -24.82 | 2.62 | 3.86 |
| 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 |
| NRGV | Energy Vault Holdings, In… | $3.00 | 503.37M | +924% | +6,253% | — | +2,150% | -1.42 | 1.53 | 4.18 | -1.22 | -4.47 | 1.59 | 13.39% | -281.38% | -293.84% | -77.55% | -121.84% | -51.75% | 0.01 | -1056.88 | 1.26 | 0.98 | 0.19 | 3188.00% | -8647.00% | -680.00% | -59.34% | -1.02 | -107.51% | 0.00% | 0.00% | 0.21% | -1.27 | -1.44 | 3.56 | -2.90 |
| SPH | Suburban Propane Partners… | $20.30 | 1.35B | +47% | -63% | — | +27% | 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 |
| YORW | The York Water Company | $32.88 | 474.61M | -43% | -53% | -68% | -42% | 23.67 | 2.08 | 6.42 | 15.68 | — | 2.08 | 73.76% | 37.41% | 27.11% | 8.99% | 6.28% | 3.33% | 0.89 | 3.15 | 0.90 | 0.63 | 4.69 | -1446.00% | 553.00% | -4469.00% | -3.83% | 1.67 | -4.40% | 2.51% | 59.50% | 2.51% | 24.49 | -37.22 | 9.16 | 1.18 |
About Unitil Corporation
Unitil Corporation, a public utility holding company, engages in the distribution of electricity and natural gas. It operates through three segments: Utility Electric Operations, Utility Gas Operations, and Non-Regulated. The company distributes electricity in the southeastern seacoast and state capital regions of New Hampshire, and the greater Fitchburg area of north central Massachusetts; and distributes natural gas in southeastern New Hampshire and portions of southern and central Maine, including the city of Portland and the Lewiston-Auburn area, as well as the greater Fitchburg area of north central Massachusetts. It also operates 86 miles of interstate underground natural gas transmission pipeline that provides interstate natural gas pipeline access and transportation services primarily in Maine and New Hampshire. In addition, the company provides energy brokering and advisory services to commercial and industrial customers; and real estate management services. It serves approximately 107,700 electric customers and 86,600 natural gas customers. Unitil Corporation was incorporated in 1984 and is headquartered in Hampton, New Hampshire.
- CEO
- Thomas Meissner Jr.
- Employees
- 565
- Beta
- 0.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($51.58 ÷ $51.85) − 1 = -0.52% (DCF, example).