CWT
California Water Service Group
Price:  
46.45 
USD
Volume:  
1,093,726.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWT Intrinsic Value

38.40 %
Upside

What is the intrinsic value of CWT?

As of 2025-06-22, the Intrinsic Value of California Water Service Group (CWT) is 64.29 USD. This CWT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.45 USD, the upside of California Water Service Group is 38.40%.

The range of the Intrinsic Value is 38.15 - 137.96 USD

Is CWT undervalued or overvalued?

Based on its market price of 46.45 USD and our intrinsic valuation, California Water Service Group (CWT) is undervalued by 38.40%.

46.45 USD
Stock Price
64.29 USD
Intrinsic Value
Intrinsic Value Details

CWT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.15 - 137.96 64.29 38.4%
DCF (Growth 10y) 40.60 - 131.22 64.48 38.8%
DCF (EBITDA 5y) 48.86 - 77.92 62.97 35.6%
DCF (EBITDA 10y) 54.99 - 87.96 70.59 52.0%
Fair Value 56.33 - 56.33 56.33 21.27%
P/E 43.33 - 52.50 47.11 1.4%
EV/EBITDA 25.14 - 57.18 43.88 -5.5%
EPV 5.95 - 14.33 10.14 -78.2%
DDM - Stable 24.38 - 73.71 49.04 5.6%
DDM - Multi 32.18 - 71.73 44.00 -5.3%

CWT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,767.03
Beta 0.13
Outstanding shares (mil) 59.57
Enterprise Value (mil) 4,184.39
Market risk premium 4.60%
Cost of Equity 6.61%
Cost of Debt 4.60%
WACC 5.53%