As of 2024-12-11, the Intrinsic Value of Artesian Resources Corp (ARTNA) is
40.44 USD. This ARTNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.87 USD, the upside of Artesian Resources Corp is
19.40%.
The range of the Intrinsic Value is 25.71 - 73.49 USD
40.44 USD
Intrinsic Value
ARTNA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
25.71 - 73.49 |
40.44 |
19.4% |
DCF (Growth 10y) |
36.69 - 91.55 |
53.71 |
58.6% |
DCF (EBITDA 5y) |
58.16 - 85.54 |
73.28 |
116.4% |
DCF (EBITDA 10y) |
72.08 - 110.42 |
92.03 |
171.7% |
Fair Value |
9.72 - 9.72 |
9.72 |
-71.29% |
P/E |
38.42 - 57.03 |
49.52 |
46.2% |
EV/EBITDA |
41.28 - 68.91 |
59.19 |
74.7% |
EPV |
14.12 - 23.60 |
18.86 |
-44.3% |
DDM - Stable |
14.81 - 38.83 |
26.82 |
-20.8% |
DDM - Multi |
24.07 - 46.56 |
31.49 |
-7.0% |
ARTNA Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
348.86 |
Beta |
0.62 |
Outstanding shares (mil) |
10.30 |
Enterprise Value (mil) |
521.29 |
Market risk premium |
4.60% |
Cost of Equity |
8.85% |
Cost of Debt |
4.73% |
WACC |
7.04% |