As of 2025-05-16, the Intrinsic Value of California Water Service Group (CWT) is 55.21 USD. This CWT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.20 USD, the upside of California Water Service Group is 19.50%.
The range of the Intrinsic Value is 31.20 - 125.79 USD
Based on its market price of 46.20 USD and our intrinsic valuation, California Water Service Group (CWT) is undervalued by 19.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.20 - 125.79 | 55.21 | 19.5% |
| DCF (Growth 10y) | 33.35 - 119.65 | 55.43 | 20.0% |
| DCF (EBITDA 5y) | 47.40 - 77.44 | 62.34 | 34.9% |
| DCF (EBITDA 10y) | 51.51 - 86.76 | 68.34 | 47.9% |
| Fair Value | 56.33 - 56.33 | 56.33 | 21.92% |
| P/E | 44.10 - 53.58 | 47.76 | 3.4% |
| EV/EBITDA | 25.54 - 58.73 | 44.71 | -3.2% |
| EPV | 3.05 - 13.18 | 8.11 | -82.4% |
| DDM - Stable | 21.30 - 69.09 | 45.20 | -2.2% |
| DDM - Multi | 27.91 - 67.14 | 39.07 | -15.4% |
| Market Cap (mil) | 2,752.13 |
| Beta | 0.19 |
| Outstanding shares (mil) | 59.57 |
| Enterprise Value (mil) | 4,169.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.17% |
| Cost of Debt | 4.60% |
| WACC | 5.94% |