As of 2025-01-15, the Intrinsic Value of American States Water Co (AWR) is
82.29 USD. This AWR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 71.23 USD, the upside of American States Water Co is
15.50%.
The range of the Intrinsic Value is 50.45 - 170.75 USD
82.29 USD
Intrinsic Value
AWR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.45 - 170.75 |
82.29 |
15.5% |
| DCF (Growth 10y) |
57.34 - 172.70 |
88.05 |
23.6% |
| DCF (EBITDA 5y) |
46.46 - 72.35 |
59.54 |
-16.4% |
| DCF (EBITDA 10y) |
54.30 - 83.30 |
68.45 |
-3.9% |
| Fair Value |
50.65 - 50.65 |
50.65 |
-28.89% |
| P/E |
49.92 - 73.02 |
62.97 |
-11.6% |
| EV/EBITDA |
19.32 - 54.62 |
40.81 |
-42.7% |
| EPV |
(5.26) - (0.39) |
(2.82) |
-104.0% |
| DDM - Stable |
30.55 - 92.44 |
61.50 |
-13.7% |
| DDM - Multi |
44.81 - 99.30 |
61.09 |
-14.2% |
AWR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,692.49 |
| Beta |
0.35 |
| Outstanding shares (mil) |
37.80 |
| Enterprise Value (mil) |
3,613.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.80% |
| Cost of Debt |
4.74% |
| WACC |
6.74% |