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 3,371 - -
Change - -10.47% -13.06% -1.22% -4.48% 20.13% - -
Enterprise Value (EV) 3,821 3,862 3,869 2,938 2,806 3,371 3,371 3,371
Change - 1.07% 0.2% -24.08% -4.48% 20.13% 0% 0%
P/E 40.6x 43.9x 23.9x 24.5x 21.5x 22.9x 22.2x 20.4x
PBR - 4.82x 3.83x - - - - -
PEG - -2.5x 0.4x -4.33x 3.41x 2.29x 6.5x 2.39x
Capitalization / Revenue 7.66x 6.96x 4.99x 4.93x - 4.76x 4.57x 4.39x
EV / Revenue 0x 0x 0x 0x - 4.76x 4.57x 4.39x
EV / EBITDA 0x 0x 0x 0x - 11.9x 11.2x 10.4x
EV / EBIT 0x 0x 0x 0x 0x 15x 14.4x 12.9x
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% 2.47% 2.66% 2.82%
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 85.05 85.05 85.05
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.($)
22.95x - - 2.47% 3.37B
23.54x8.16x14.3x2.45% 28.46B
17.7x6.1x10.35x2.8% 22.11B
15.73x7.79x13.02x3.66% 15.02B
20.65x6.82x13.71x4.01% 13.09B
19.73x8.62x15.14x3.26% 12.29B
11.35x3.11x5.92x5.72% 7.16B
18.89x3.9x10.02x2.96% 4.73B
14.27x5.09x10.63x5.85% 4.11B
9.61x - - - 3.09B
Average 17.44x 6.20x 11.64x 3.69% 11.34B
Weighted average by Cap. 18.92x 6.93x 12.44x 3.32%

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