As of 2024-12-14, the Intrinsic Value of SJW Group (SJW) is
75.86 USD. This SJW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.33 USD, the upside of SJW Group is
39.60%.
The range of the Intrinsic Value is 33.51 - 215.33 USD
75.86 USD
Intrinsic Value
SJW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.51 - 215.33 |
75.86 |
39.6% |
| DCF (Growth 10y) |
48.04 - 239.15 |
92.78 |
70.8% |
| DCF (EBITDA 5y) |
53.46 - 90.71 |
73.74 |
35.7% |
| DCF (EBITDA 10y) |
64.39 - 109.01 |
87.55 |
61.1% |
| Fair Value |
67.67 - 67.67 |
67.67 |
24.55% |
| P/E |
53.75 - 68.93 |
63.73 |
17.3% |
| EV/EBITDA |
61.68 - 104.91 |
77.95 |
43.5% |
| EPV |
56.66 - 86.61 |
71.63 |
31.9% |
| DDM - Stable |
25.20 - 71.08 |
48.14 |
-11.4% |
| DDM - Multi |
34.08 - 70.71 |
45.57 |
-16.1% |
SJW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,806.47 |
| Beta |
0.18 |
| Outstanding shares (mil) |
33.25 |
| Enterprise Value (mil) |
3,577.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.47% |
| Cost of Debt |
4.55% |
| WACC |
6.28% |