As of 2025-12-31, the Intrinsic Value of Artesian Resources Corp (ARTNA) is 54.85 USD. This ARTNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.77 USD, the upside of Artesian Resources Corp is 72.60%.
The range of the Intrinsic Value is 40.31 - 80.10 USD
Based on its market price of 31.77 USD and our intrinsic valuation, Artesian Resources Corp (ARTNA) is undervalued by 72.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.31 - 80.10 | 54.85 | 72.6% |
| DCF (Growth 10y) | 48.43 - 90.37 | 63.80 | 100.8% |
| DCF (EBITDA 5y) | 57.32 - 86.48 | 71.69 | 125.6% |
| DCF (EBITDA 10y) | 61.31 - 92.98 | 76.46 | 140.7% |
| Fair Value | 15.11 - 15.11 | 15.11 | -52.44% |
| P/E | 45.94 - 52.76 | 49.10 | 54.5% |
| EV/EBITDA | 39.17 - 64.46 | 55.30 | 74.1% |
| EPV | 25.48 - 38.25 | 31.86 | 0.3% |
| DDM - Stable | 21.20 - 48.74 | 34.97 | 10.1% |
| DDM - Multi | 32.79 - 57.46 | 41.64 | 31.1% |
| Market Cap (mil) | 327.55 |
| Beta | -0.03 |
| Outstanding shares (mil) | 10.31 |
| Enterprise Value (mil) | 504.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.63% |
| Cost of Debt | 4.71% |
| WACC | 5.52% |