As of 2025-05-21, the Intrinsic Value of American States Water Co (AWR) is 76.49 USD. This AWR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.31 USD, the upside of American States Water Co is -3.60%.
The range of the Intrinsic Value is 47.55 - 153.29 USD
Based on its market price of 79.31 USD and our intrinsic valuation, American States Water Co (AWR) is overvalued by 3.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.55 - 153.29 | 76.49 | -3.6% |
| DCF (Growth 10y) | 58.00 - 167.08 | 88.07 | 11.0% |
| DCF (EBITDA 5y) | 58.50 - 91.79 | 74.89 | -5.6% |
| DCF (EBITDA 10y) | 68.58 - 108.84 | 87.67 | 10.5% |
| Fair Value | 31.67 - 31.67 | 31.67 | -60.07% |
| P/E | 65.59 - 77.85 | 70.79 | -10.7% |
| EV/EBITDA | 25.42 - 64.01 | 46.75 | -41.1% |
| EPV | (3.40) - 3.68 | 0.14 | -99.8% |
| DDM - Stable | 31.46 - 101.66 | 66.56 | -16.1% |
| DDM - Multi | 41.89 - 99.70 | 58.38 | -26.4% |
| Market Cap (mil) | 3,054.23 |
| Beta | 0.09 |
| Outstanding shares (mil) | 38.51 |
| Enterprise Value (mil) | 3,972.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.97% |
| Cost of Debt | 5.05% |
| WACC | 6.24% |