As of 2025-05-16, the Intrinsic Value of Consolidated Water Co Ltd (CWCO) is 41.86 USD. This CWCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.06 USD, the upside of Consolidated Water Co Ltd is 60.60%.
The range of the Intrinsic Value is 33.36 - 56.50 USD
Based on its market price of 26.06 USD and our intrinsic valuation, Consolidated Water Co Ltd (CWCO) is undervalued by 60.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.36 - 56.50 | 41.86 | 60.6% |
| DCF (Growth 10y) | 195.08 - 357.79 | 254.67 | 877.2% |
| DCF (EBITDA 5y) | 76.73 - 104.78 | 85.13 | 226.7% |
| DCF (EBITDA 10y) | 194.55 - 278.75 | 222.85 | 755.1% |
| Fair Value | 44.34 - 44.34 | 44.34 | 70.16% |
| P/E | 36.01 - 65.71 | 52.33 | 100.8% |
| EV/EBITDA | (12.55) - 33.99 | 9.23 | -64.6% |
| EPV | (27.74) - (40.01) | (33.88) | -230.0% |
| DDM - Stable | 16.88 - 37.38 | 27.13 | 4.1% |
| DDM - Multi | 128.98 - 227.19 | 165.04 | 533.3% |
| Market Cap (mil) | 414.88 |
| Beta | 0.40 |
| Outstanding shares (mil) | 15.92 |
| Enterprise Value (mil) | 315.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.81% |
| Cost of Debt | 5.92% |
| WACC | 6.81% |