CWT
California Water Service Group
Price:  
46.08 
USD
Volume:  
333,366.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWT Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of California Water Service Group (CWT) is 55.31 USD. This CWT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.08 USD, the upside of California Water Service Group is %.

The range of the Intrinsic Value is 21.27 - 584.64 USD

46.08 USD
Stock Price
55.31 USD
Intrinsic Value
Intrinsic Value Details

CWT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.27 - 584.64 55.31 20.0%
DCF (Growth 10y) 27.95 - 632.45 64.73 40.5%
DCF (EBITDA 5y) 38.64 - 66.32 49.80 8.1%
DCF (EBITDA 10y) 41.14 - 75.73 55.03 19.4%
Fair Value 4.50 - 4.50 4.50 -90.24%
P/E 20.06 - 22.17 20.60 -55.3%
EV/EBITDA 15.69 - 47.22 32.44 -29.6%
EPV 2.15 - 12.83 7.49 -83.7%
DDM - Stable 11.01 - 61.48 36.24 -21.3%
DDM - Multi 23.42 - 91.40 36.19 -21.5%

CWT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,659.28
Beta 0.58
Outstanding shares (mil) 57.71
Enterprise Value (mil) 3,853.13
Market risk premium 4.60%
Cost of Equity 7.52%
Cost of Debt 5.85%
WACC 6.55%