WTRG
Essential Utilities Inc
Price:  
37.34 
USD
Volume:  
3,830,493.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WTRG Intrinsic Value

29.60 %
Upside

What is the intrinsic value of WTRG?

As of 2025-06-21, the Intrinsic Value of Essential Utilities Inc (WTRG) is 48.40 USD. This WTRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.34 USD, the upside of Essential Utilities Inc is 29.60%.

The range of the Intrinsic Value is 25.09 - 116.97 USD

Is WTRG undervalued or overvalued?

Based on its market price of 37.34 USD and our intrinsic valuation, Essential Utilities Inc (WTRG) is undervalued by 29.60%.

37.34 USD
Stock Price
48.40 USD
Intrinsic Value
Intrinsic Value Details

WTRG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.09 - 116.97 48.40 29.6%
DCF (Growth 10y) 31.74 - 124.93 55.56 48.8%
DCF (EBITDA 5y) 30.15 - 54.55 41.85 12.1%
DCF (EBITDA 10y) 36.81 - 66.34 50.47 35.2%
Fair Value 49.35 - 49.35 49.35 32.16%
P/E 43.49 - 50.98 46.48 24.5%
EV/EBITDA 20.00 - 38.91 30.31 -18.8%
EPV 19.08 - 37.78 28.43 -23.9%
DDM - Stable 19.99 - 68.17 44.08 18.0%
DDM - Multi 26.16 - 65.79 37.03 -0.8%

WTRG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,467.90
Beta -0.03
Outstanding shares (mil) 280.34
Enterprise Value (mil) 18,203.91
Market risk premium 4.60%
Cost of Equity 7.27%
Cost of Debt 4.54%
WACC 6.09%