As of 2024-09-10, the Intrinsic Value of Artesian Resources Corp (ARTNA) is
59.29 USD. This ARTNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.57 USD, the upside of Artesian Resources Corp is
%.
The range of the Intrinsic Value is 36.31 - 123.73 USD
59.29 USD
Intrinsic Value
ARTNA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.31 - 123.73 |
59.29 |
57.8% |
| DCF (Growth 10y) |
51.02 - 153.22 |
78.02 |
107.7% |
| DCF (EBITDA 5y) |
65.61 - 92.32 |
79.12 |
110.6% |
| DCF (EBITDA 10y) |
79.50 - 114.86 |
96.80 |
157.6% |
| Fair Value |
8.88 - 8.88 |
8.88 |
-76.37% |
| P/E |
38.60 - 61.19 |
49.89 |
32.8% |
| EV/EBITDA |
44.64 - 73.07 |
62.40 |
66.1% |
| EPV |
16.74 - 24.90 |
20.82 |
-44.6% |
| DDM - Stable |
17.39 - 51.28 |
34.33 |
-8.6% |
| DDM - Multi |
30.53 - 65.68 |
41.23 |
9.7% |
ARTNA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
386.97 |
| Beta |
0.63 |
| Outstanding shares (mil) |
10.30 |
| Enterprise Value (mil) |
560.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.13% |
| Cost of Debt |
4.65% |
| WACC |
6.61% |