Spire Inc. logo SR - Spire Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 7
HOLD 8
SELL 0
STRONG
SELL
0
| PRICE TARGET: $94.33 DETAILS
HIGH: $103.00
LOW: $85.00
MEDIAN: $96.00
CONSENSUS: $94.33
UPSIDE: 15.44%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 7.5% above fair value
Current Price $81.71
Bear Case $66.52 18.6% downside ($66.52 - $81.71) / $81.71 = -18.6% $4.37 × 14x P/E
Fair Value $76.02 7.0% downside ($76.02 - $81.71) / $81.71 = -7.0% $4.37 × 16x P/E
Bull Case $85.53 4.7% upside ($85.53 - $81.71) / $81.71 = 4.7% $4.37 × 18x P/E

Adjust Assumptions

16.0x
4.37$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 18.7x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $94.33 from 15 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $76.02 per share.

Warnings

Wall Street's average price target is $94.33 (from 15 analysts). Our estimate is 26% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples