As of 2024-07-27, the Intrinsic Value of York Water Co (YORW) is
34.12 USD. This YORW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.14 USD, the upside of York Water Co is
%.
The range of the Intrinsic Value is 19.37 - 79.00 USD
34.12 USD
Intrinsic Value
YORW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.37 - 79.00 |
34.12 |
-17.1% |
| DCF (Growth 10y) |
22.12 - 79.62 |
36.44 |
-11.4% |
| DCF (EBITDA 5y) |
33.82 - 48.13 |
40.65 |
-1.2% |
| DCF (EBITDA 10y) |
38.70 - 57.39 |
47.39 |
15.2% |
| Fair Value |
21.07 - 21.07 |
21.07 |
-48.79% |
| P/E |
39.39 - 50.44 |
44.53 |
8.3% |
| EV/EBITDA |
24.12 - 42.13 |
34.26 |
-16.7% |
| EPV |
1.42 - 4.96 |
3.19 |
-92.2% |
| DDM - Stable |
17.63 - 56.04 |
36.84 |
-10.5% |
| DDM - Multi |
22.86 - 53.65 |
31.75 |
-22.8% |
YORW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
589.95 |
| Beta |
0.45 |
| Outstanding shares (mil) |
14.34 |
| Enterprise Value (mil) |
776.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.75% |
| Cost of Debt |
4.34% |
| WACC |
7.63% |