As of 2024-12-13, the Intrinsic Value of Essential Utilities Inc (WTRG) is
49.72 USD. This WTRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.62 USD, the upside of Essential Utilities Inc is
28.70%.
The range of the Intrinsic Value is 24.03 - 138.51 USD
49.72 USD
Intrinsic Value
WTRG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.03 - 138.51 |
49.72 |
28.7% |
| DCF (Growth 10y) |
43.49 - 191.04 |
76.74 |
98.7% |
| DCF (EBITDA 5y) |
31.26 - 52.19 |
42.87 |
11.0% |
| DCF (EBITDA 10y) |
45.22 - 73.27 |
59.99 |
55.3% |
| Fair Value |
43.83 - 43.83 |
43.83 |
13.49% |
| P/E |
35.53 - 48.91 |
41.11 |
6.4% |
| EV/EBITDA |
21.52 - 37.92 |
31.23 |
-19.1% |
| EPV |
19.49 - 31.56 |
25.53 |
-33.9% |
| DDM - Stable |
20.92 - 68.18 |
44.55 |
15.4% |
| DDM - Multi |
29.10 - 69.67 |
40.60 |
5.1% |
WTRG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,605.44 |
| Beta |
0.30 |
| Outstanding shares (mil) |
274.61 |
| Enterprise Value (mil) |
17,999.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.14% |
| Cost of Debt |
4.64% |
| WACC |
6.71% |