As of 2024-12-12, the Intrinsic Value of Global Water Resources Inc (GWRS) is
12.42 USD. This GWRS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.41 USD, the upside of Global Water Resources Inc is
0.10%.
The range of the Intrinsic Value is 6.04 - 44.85 USD
12.42 USD
Intrinsic Value
GWRS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.04 - 44.85 |
12.42 |
0.1% |
| DCF (Growth 10y) |
6.13 - 40.69 |
11.85 |
-4.5% |
| DCF (EBITDA 5y) |
7.45 - 11.85 |
9.87 |
-20.5% |
| DCF (EBITDA 10y) |
7.97 - 13.12 |
10.65 |
-14.2% |
| Fair Value |
6.70 - 6.70 |
6.70 |
-46.03% |
| P/E |
5.25 - 8.51 |
7.13 |
-42.6% |
| EV/EBITDA |
3.70 - 10.22 |
7.59 |
-38.8% |
| EPV |
(1.79) - (1.00) |
(1.40) |
-111.3% |
| DDM - Stable |
3.28 - 16.33 |
9.80 |
-21.0% |
| DDM - Multi |
5.47 - 18.91 |
8.23 |
-33.6% |
GWRS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
300.57 |
| Beta |
0.60 |
| Outstanding shares (mil) |
24.22 |
| Enterprise Value (mil) |
406.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.60% |
| Cost of Debt |
6.44% |
| WACC |
6.84% |