As of 2024-10-13, the Intrinsic Value of American Water Works Company Inc (AWK) is
161.68 USD. This AWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 138.87 USD, the upside of American Water Works Company Inc is
16.40%.
The range of the Intrinsic Value is 80.91 - 482.64 USD
161.68 USD
Intrinsic Value
AWK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.91 - 482.64 |
161.68 |
16.4% |
| DCF (Growth 10y) |
86.28 - 453.50 |
160.49 |
15.6% |
| DCF (EBITDA 5y) |
100.58 - 136.71 |
122.99 |
-11.4% |
| DCF (EBITDA 10y) |
109.90 - 154.56 |
135.58 |
-2.4% |
| Fair Value |
80.34 - 80.34 |
80.34 |
-42.15% |
| P/E |
102.73 - 137.55 |
121.86 |
-12.3% |
| EV/EBITDA |
110.27 - 144.88 |
126.84 |
-8.7% |
| EPV |
56.90 - 86.41 |
71.65 |
-48.4% |
| DDM - Stable |
57.65 - 194.66 |
126.15 |
-9.2% |
| DDM - Multi |
74.30 - 182.94 |
104.31 |
-24.9% |
AWK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,060.21 |
| Beta |
0.45 |
| Outstanding shares (mil) |
194.86 |
| Enterprise Value (mil) |
40,143.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
4.39% |
| WACC |
6.29% |