As of 2024-10-14, the Intrinsic Value of California Water Service Group (CWT) is
62.25 USD. This CWT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.38 USD, the upside of California Water Service Group is
18.80%.
The range of the Intrinsic Value is 25.53 - 468.75 USD
62.25 USD
Intrinsic Value
CWT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.53 - 468.75 |
62.25 |
18.8% |
| DCF (Growth 10y) |
39.98 - 580.76 |
84.96 |
62.2% |
| DCF (EBITDA 5y) |
49.82 - 73.32 |
62.63 |
19.6% |
| DCF (EBITDA 10y) |
55.31 - 84.58 |
70.49 |
34.6% |
| Fair Value |
14.88 - 14.88 |
14.88 |
-71.60% |
| P/E |
20.06 - 74.20 |
43.91 |
-16.2% |
| EV/EBITDA |
33.15 - 55.23 |
46.78 |
-10.7% |
| EPV |
1.39 - 7.95 |
4.67 |
-91.1% |
| DDM - Stable |
40.33 - 205.43 |
122.88 |
134.6% |
| DDM - Multi |
23.24 - 88.96 |
36.50 |
-30.3% |
CWT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,081.52 |
| Beta |
0.45 |
| Outstanding shares (mil) |
58.83 |
| Enterprise Value (mil) |
4,342.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.23% |
| Cost of Debt |
4.55% |
| WACC |
6.12% |