AWK
American Water Works Company Inc
Price:  
125.66 
USD
Volume:  
1,688,402.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AWK Intrinsic Value

22.90 %
Upside

As of 2025-02-16, the Intrinsic Value of American Water Works Company Inc (AWK) is 154.44 USD. This AWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.66 USD, the upside of American Water Works Company Inc is 22.90%.

The range of the Intrinsic Value is 76.87 - 450.01 USD

125.66 USD
Stock Price
154.44 USD
Intrinsic Value
Intrinsic Value Details

AWK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.87 - 450.01 154.44 22.9%
DCF (Growth 10y) 81.21 - 419.34 151.87 20.9%
DCF (EBITDA 5y) 78.49 - 124.06 99.96 -20.5%
DCF (EBITDA 10y) 91.54 - 145.52 116.47 -7.3%
Fair Value 82.60 - 82.60 82.60 -34.27%
P/E 94.12 - 120.11 109.95 -12.5%
EV/EBITDA 87.33 - 132.80 106.94 -14.9%
EPV 52.06 - 82.71 67.39 -46.4%
DDM - Stable 54.55 - 177.70 116.13 -7.6%
DDM - Multi 69.92 - 166.50 97.30 -22.6%

AWK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,489.88
Beta 0.22
Outstanding shares (mil) 194.89
Enterprise Value (mil) 37,715.88
Market risk premium 4.60%
Cost of Equity 8.01%
Cost of Debt 4.39%
WACC 6.46%