AWK
American Water Works Company Inc
Price:  
118.03 
USD
Volume:  
1,477,306.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AWK Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of American Water Works Company Inc (AWK) is 147.35 USD. This AWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.03 USD, the upside of American Water Works Company Inc is %.

The range of the Intrinsic Value is 67.49 - 574.76 USD

118.03 USD
Stock Price
147.35 USD
Intrinsic Value
Intrinsic Value Details

AWK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 67.49 - 574.76 147.35 24.8%
DCF (Growth 10y) 81.01 - 588.97 161.41 36.8%
DCF (EBITDA 5y) 82.96 - 113.52 95.93 -18.7%
DCF (EBITDA 10y) 93.09 - 134.52 110.92 -6.0%
Fair Value 94.37 - 94.37 94.37 -20.05%
P/E 92.16 - 111.61 103.51 -12.3%
EV/EBITDA 89.36 - 128.39 103.95 -11.9%
EPV 56.31 - 91.20 73.76 -37.5%
DDM - Stable 49.62 - 180.40 115.01 -2.6%
DDM - Multi 58.44 - 155.88 83.94 -28.9%

AWK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 22,980.44
Beta 0.92
Outstanding shares (mil) 194.70
Enterprise Value (mil) 34,545.44
Market risk premium 4.60%
Cost of Equity 8.51%
Cost of Debt 4.53%
WACC 6.75%