As of 2024-12-15, the Intrinsic Value of California Water Service Group (CWT) is
41.69 USD. This CWT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.50 USD, the upside of California Water Service Group is
-14.00%.
The range of the Intrinsic Value is 16.38 - 201.90 USD
41.69 USD
Intrinsic Value
CWT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.38 - 201.90 |
41.69 |
-14.0% |
| DCF (Growth 10y) |
19.85 - 201.75 |
44.83 |
-7.6% |
| DCF (EBITDA 5y) |
35.85 - 58.33 |
47.87 |
-1.3% |
| DCF (EBITDA 10y) |
34.82 - 60.97 |
47.99 |
-1.1% |
| Fair Value |
16.92 - 16.92 |
16.92 |
-65.11% |
| P/E |
17.69 - 82.72 |
46.64 |
-3.8% |
| EV/EBITDA |
32.01 - 49.57 |
44.92 |
-7.4% |
| EPV |
(1.47) - 5.84 |
2.19 |
-95.5% |
| DDM - Stable |
35.14 - 153.90 |
94.52 |
94.9% |
| DDM - Multi |
15.01 - 49.89 |
22.93 |
-52.7% |
CWT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,884.30 |
| Beta |
0.42 |
| Outstanding shares (mil) |
59.47 |
| Enterprise Value (mil) |
4,137.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.36% |
| Cost of Debt |
4.55% |
| WACC |
6.86% |