MSEX
Middlesex Water Co
Price:  
55.05 
USD
Volume:  
95,371.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSEX Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Middlesex Water Co (MSEX) is 41.06 USD. This MSEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.05 USD, the upside of Middlesex Water Co is %.

The range of the Intrinsic Value is 13.92 - 243.47 USD

55.05 USD
Stock Price
41.06 USD
Intrinsic Value
Intrinsic Value Details

MSEX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.92 - 243.47 41.06 -25.4%
DCF (Growth 10y) 24.74 - 300.42 57.52 4.5%
DCF (EBITDA 5y) 44.63 - 71.59 55.68 1.1%
DCF (EBITDA 10y) 50.86 - 87.10 65.70 19.3%
Fair Value 10.20 - 10.20 10.20 -81.47%
P/E 43.66 - 50.55 46.97 -14.7%
EV/EBITDA 51.60 - 74.71 58.25 5.8%
EPV 30.17 - 50.67 40.42 -26.6%
DDM - Stable 22.87 - 127.30 75.08 36.4%
DDM - Multi 28.38 - 115.16 44.70 -18.8%

MSEX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 980.44
Beta 0.89
Outstanding shares (mil) 17.81
Enterprise Value (mil) 1,400.38
Market risk premium 4.60%
Cost of Equity 7.84%
Cost of Debt 4.34%
WACC 6.72%