As of 2025-06-09, the Intrinsic Value of Middlesex Water Co (MSEX) is 63.65 USD. This MSEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.06 USD, the upside of Middlesex Water Co is 13.50%.
The range of the Intrinsic Value is 32.70 - 191.12 USD
Based on its market price of 56.06 USD and our intrinsic valuation, Middlesex Water Co (MSEX) is undervalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.70 - 191.12 | 63.65 | 13.5% |
| DCF (Growth 10y) | 53.65 - 258.95 | 93.96 | 67.6% |
| DCF (EBITDA 5y) | 50.77 - 82.70 | 66.35 | 18.4% |
| DCF (EBITDA 10y) | 67.23 - 110.46 | 87.63 | 56.3% |
| Fair Value | 19.04 - 19.04 | 19.04 | -66.04% |
| P/E | 48.45 - 56.32 | 54.11 | -3.5% |
| EV/EBITDA | 44.46 - 83.07 | 58.66 | 4.6% |
| EPV | 51.95 - 76.20 | 64.08 | 14.3% |
| DDM - Stable | 28.09 - 120.95 | 74.52 | 32.9% |
| DDM - Multi | 45.06 - 143.06 | 67.64 | 20.7% |
| Market Cap (mil) | 1,004.60 |
| Beta | -0.16 |
| Outstanding shares (mil) | 17.92 |
| Enterprise Value (mil) | 1,394.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.90% |
| Cost of Debt | 4.28% |
| WACC | 6.04% |