As of 2025-05-16, the Intrinsic Value of Global Water Resources Inc (GWRS) is 6.95 USD. This GWRS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.14 USD, the upside of Global Water Resources Inc is -31.50%.
The range of the Intrinsic Value is 3.18 - 21.03 USD
Based on its market price of 10.14 USD and our intrinsic valuation, Global Water Resources Inc (GWRS) is overvalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.18 - 21.03 | 6.95 | -31.5% |
| DCF (Growth 10y) | 3.81 - 21.20 | 7.50 | -26.0% |
| DCF (EBITDA 5y) | 6.41 - 11.00 | 8.69 | -14.3% |
| DCF (EBITDA 10y) | 7.56 - 13.35 | 10.33 | 1.8% |
| Fair Value | 5.27 - 5.27 | 5.27 | -48.00% |
| P/E | 4.28 - 5.02 | 4.79 | -52.8% |
| EV/EBITDA | 2.76 - 8.54 | 5.98 | -41.1% |
| EPV | (2.82) - (2.44) | (2.63) | -125.9% |
| DDM - Stable | 2.28 - 8.54 | 5.41 | -46.7% |
| DDM - Multi | 3.97 - 10.13 | 5.55 | -45.2% |
| Market Cap (mil) | 278.34 |
| Beta | 0.73 |
| Outstanding shares (mil) | 27.45 |
| Enterprise Value (mil) | 391.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.35% |
| Cost of Debt | 6.47% |
| WACC | 7.29% |