AWR
American States Water Co
Price:  
83.11 
USD
Volume:  
112,478.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AWR Intrinsic Value

13.20 %
Upside

As of 2024-10-14, the Intrinsic Value of American States Water Co (AWR) is 94.04 USD. This AWR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.11 USD, the upside of American States Water Co is 13.20%.

The range of the Intrinsic Value is 54.62 - 229.67 USD

83.11 USD
Stock Price
94.04 USD
Intrinsic Value
Intrinsic Value Details

AWR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 54.62 - 229.67 94.04 13.2%
DCF (Growth 10y) 60.47 - 226.65 98.12 18.1%
DCF (EBITDA 5y) 55.50 - 79.18 68.41 -17.7%
DCF (EBITDA 10y) 60.22 - 87.12 74.17 -10.8%
Fair Value 49.16 - 49.16 49.16 -40.85%
P/E 59.83 - 83.65 72.71 -12.5%
EV/EBITDA 28.82 - 65.39 49.32 -40.7%
EPV (5.46) - (0.51) (2.99) -103.6%
DDM - Stable 33.32 - 117.44 75.38 -9.3%
DDM - Multi 47.52 - 122.33 67.55 -18.7%

AWR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,113.30
Beta 0.34
Outstanding shares (mil) 37.46
Enterprise Value (mil) 4,045.11
Market risk premium 4.60%
Cost of Equity 7.60%
Cost of Debt 4.74%
WACC 6.69%