AWR
American States Water Co
Price:  
74.09 
USD
Volume:  
241,900.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AWR Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of American States Water Co (AWR) is 87.49 USD. This AWR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.09 USD, the upside of American States Water Co is %.

The range of the Intrinsic Value is 47.57 - 258.92 USD

74.09 USD
Stock Price
87.49 USD
Intrinsic Value
Intrinsic Value Details

AWR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.57 - 258.92 87.49 18.1%
DCF (Growth 10y) 52.31 - 253.84 90.64 22.3%
DCF (EBITDA 5y) 47.04 - 71.75 56.96 -23.1%
DCF (EBITDA 10y) 53.61 - 83.68 65.82 -11.2%
Fair Value 52.53 - 52.53 52.53 -29.09%
P/E 64.66 - 75.65 70.11 -5.4%
EV/EBITDA 30.22 - 58.09 47.12 -36.4%
EPV (6.09) - (0.54) (3.32) -104.5%
DDM - Stable 33.37 - 129.94 81.65 10.2%
DDM - Multi 39.39 - 112.41 57.55 -22.3%

AWR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,758.37
Beta 0.64
Outstanding shares (mil) 37.23
Enterprise Value (mil) 3,654.75
Market risk premium 4.60%
Cost of Equity 8.26%
Cost of Debt 4.92%
WACC 7.14%