YORW
York Water Co
Price:  
38.38 
USD
Volume:  
36,514.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YORW Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of York Water Co (YORW) is 30.40 USD. This YORW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.38 USD, the upside of York Water Co is %.

The range of the Intrinsic Value is 16.92 - 70.85 USD

38.38 USD
Stock Price
30.40 USD
Intrinsic Value
Intrinsic Value Details

YORW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.92 - 70.85 30.40 -20.8%
DCF (Growth 10y) 19.43 - 71.44 32.54 -15.2%
DCF (EBITDA 5y) 30.76 - 46.97 37.30 -2.8%
DCF (EBITDA 10y) 34.85 - 55.66 43.29 12.8%
Fair Value 21.08 - 21.08 21.08 -45.07%
P/E 38.56 - 48.35 42.89 11.8%
EV/EBITDA 22.01 - 38.37 32.13 -16.3%
EPV 0.69 - 4.51 2.60 -93.2%
DDM - Stable 16.07 - 50.87 33.47 -12.8%
DDM - Multi 20.73 - 48.61 28.80 -25.0%

YORW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 549.99
Beta 0.50
Outstanding shares (mil) 14.33
Enterprise Value (mil) 736.28
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 4.34%
WACC 7.94%