As of 2024-12-14, the Intrinsic Value of Middlesex Water Co (MSEX) is
51.21 USD. This MSEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.55 USD, the upside of Middlesex Water Co is
-14.00%.
The range of the Intrinsic Value is 21.97 - 237.25 USD
51.21 USD
Intrinsic Value
MSEX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.97 - 237.25 |
51.21 |
-14.0% |
| DCF (Growth 10y) |
31.54 - 274.70 |
64.72 |
8.7% |
| DCF (EBITDA 5y) |
43.55 - 68.77 |
57.15 |
-4.0% |
| DCF (EBITDA 10y) |
52.12 - 85.39 |
69.15 |
16.1% |
| Fair Value |
11.57 - 11.57 |
11.57 |
-80.58% |
| P/E |
43.27 - 56.53 |
48.87 |
-17.9% |
| EV/EBITDA |
52.24 - 79.94 |
62.51 |
5.0% |
| EPV |
35.18 - 52.49 |
43.84 |
-26.4% |
| DDM - Stable |
28.18 - 140.98 |
84.58 |
42.0% |
| DDM - Multi |
29.83 - 109.39 |
46.12 |
-22.6% |
MSEX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,063.56 |
| Beta |
0.50 |
| Outstanding shares (mil) |
17.86 |
| Enterprise Value (mil) |
1,434.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
4.28% |
| WACC |
6.58% |