As of 2025-12-19, the Intrinsic Value of American Water Works Company Inc (AWK) is 167.98 USD. This AWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.02 USD, the upside of American Water Works Company Inc is 26.30%.
The range of the Intrinsic Value is 83.84 - 473.14 USD
Based on its market price of 133.02 USD and our intrinsic valuation, American Water Works Company Inc (AWK) is undervalued by 26.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83.84 - 473.14 | 167.98 | 26.3% |
| DCF (Growth 10y) | 115.71 - 541.34 | 208.11 | 56.5% |
| DCF (EBITDA 5y) | 105.92 - 154.52 | 126.97 | -4.5% |
| DCF (EBITDA 10y) | 134.42 - 198.86 | 162.38 | 22.1% |
| Fair Value | 95.39 - 95.39 | 95.39 | -28.29% |
| P/E | 109.38 - 131.08 | 122.20 | -8.1% |
| EV/EBITDA | 83.50 - 145.91 | 114.64 | -13.8% |
| EPV | 72.75 - 123.31 | 98.03 | -26.3% |
| DDM - Stable | 67.70 - 261.15 | 164.43 | 23.6% |
| DDM - Multi | 95.12 - 270.23 | 138.96 | 4.5% |
| Market Cap (mil) | 25,954.86 |
| Beta | -0.39 |
| Outstanding shares (mil) | 195.12 |
| Enterprise Value (mil) | 41,087.86 |
| Market risk premium | 4.60% |
| Cost of Equity | 5.93% |
| Cost of Debt | 4.39% |
| WACC | 5.04% |