Company Valuation: American States Water Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,821 3,421 2,974 2,938 2,806 3,308 - -
Change - -10.47% -13.06% -1.22% -4.48% 17.87% - -
Enterprise Value (EV) 3,821 3,862 3,869 2,938 2,806 3,308 3,308 3,308
Change - 1.07% 0.2% -24.08% -4.48% 17.87% 0% 0%
P/E 40.6x 43.9x 23.9x 24.5x 21.5x 22.5x 21.8x 20.1x
PBR - 4.82x 3.83x - - - - -
PEG - -2.5x 0.4x -4.33x 3.41x 2.25x 6.38x 2.36x
Capitalization / Revenue 7.66x 6.96x 4.99x 4.93x - 4.67x 4.48x 4.31x
EV / Revenue 0x 0x 0x 0x - 4.67x 4.48x 4.31x
EV / EBITDA 0x 0x 0x 0x - 11.7x 11x 10.2x
EV / EBIT 0x 0x 0x 0x 0x 14.7x 14.1x 12.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.4 1.525 1.655 1.791 1.939 2.097 2.259 2.398
Rate of return 1.35% 1.65% 2.06% 2.3% 2.68% 2.51% 2.71% 2.87%
EPS 2 2.55 2.11 3.36 3.17 3.37 3.707 3.833 4.16
Distribution rate 54.9% 72.3% 49.3% 56.5% 57.5% 56.6% 58.9% 57.7%
Net sales 1 498.9 491.5 595.7 595.5 - 708.8 738.2 767.2
EBITDA 1 180.6 168 239.1 228.7 - 282.5 301.8 324
EBIT 1 141 126.6 196.7 184.5 203.3 225 234 261
Net income 1 94.35 78.4 124.9 119.3 130.4 146.4 152.2 166
Net Debt - 440.9 895.3 - - - - -
Reference price 2 103.44 92.55 80.42 77.72 72.48 83.45 83.45 83.45
Nbr of stocks (in thousands) 36,936 36,961 36,981 37,797 38,714 39,636 - -
Announcement Date 22/02/22 01/03/23 21/02/24 19/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.51x - - 2.51% 3.31B
22.18x7.85x13.76x2.62% 26.82B
17.92x6.16x10.44x2.76% 22.2B
15.54x7.74x12.94x3.71% 14.82B
20.51x6.8x13.67x4.04% 12.97B
18.6x8.34x14.64x3.45% 11.59B
11.83x3.24x6.15x5.49% 7.46B
18.48x3.84x9.86x3.02% 4.59B
14.71x5.2x10.86x5.68% 4.23B
9.79x - - - 3.14B
Average 17.21x 6.15x 11.54x 3.7% 11.11B
Weighted average by Cap. 18.40x 6.79x 12.20x 3.39%

Y-o-Y evolution of P/E

Valuation ratios - P/E - American States Water Company

Historical PBR trend

Valuation ratios - PBR - American States Water Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - American States Water Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - American States Water Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - American States Water Company
  1. Stock Market
  2. Stocks
  3. AWR Stock
  4. Valuation American States Water Company