RGCO - NASDAQ
RGC Resources, Inc.
$22.27
+0.58%RGC Resources, Inc., through its subsidiaries, operates as an energy services company. It sells and distributes natural gas to residential, commercial, and industrial customers in Roanoke, Virginia, and the surrounding localities. The company also provides various unregulated services. It operates approximately 1,157 miles of transmission and distribution pipeline; and a liquefied natural gas storage facility, as well as owns and operates 6 metering stations. RGC Resources, Inc. was founded in 1883 and is based in Roanoke, Virginia.
At a Glance
Live SnapshotRGC Resources, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $57.9M | $115.8M | $231.6M | $463.2M | $926.3M | $1.9B | $3.7B | $7.4B | $14.8B | $29.6B |
| Maintenance CapEx | -$8.3M | -$16.6M | -$33.2M | -$66.3M | -$132.7M | -$265.3M | -$530.7M | -$1.1B | -$2.1B | -$4.2B |
| Owner Earnings | $49.6M | $99.2M | $198.4M | $396.8M | $793.7M | $1.6B | $3.2B | $6.3B | $12.7B | $25.4B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $45.9M | $85.1M | $157.5M | $291.7M | $540.2M | $1.0B | $1.9B | $3.4B | $6.4B | $11.8B |
Related Guides
Continue your RGCO research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.