Valuation California Water Service Group

Stocks

Market Closed - NYSE 21:00:02 21/10/2026 BST			5-day change	1st Jan Change
45.91 ^USD	-1.21%		+0.20%	+5.95%

10-15	California Water Service Group Prices $125,000,000 Of Senior Unsecured Notes And California Water Service Company Prices $150,000,000 Of First Mortgage Bonds	CI
10-15	California Water Service Prices $125 Million of Notes; Unit Cal Water Prices $150 Million of Bonds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,780	3,325	2,993	2,696	2,582	2,839	-	-
Change	-	-12.06%	-9.96%	-9.94%	-4.22%	9.95%	-	-
Enterprise Value (EV)	3,780	4,388	4,187	2,696	2,582	2,839	2,839	2,839
Change	-	16.08%	-4.58%	-35.62%	-4.22%	9.95%	0%	0%
P/E	36.7x	34.3x	57x	13.9x	20.2x	18x	17x	15.9x
PBR	-	2.56x	2.09x	-	-	-	-	-
PEG	-	-3.54x	-1.2x	0x	-0.6x	1x	3.1x	2.24x
Capitalization / Revenue	4.78x	3.93x	3.77x	2.6x	2.58x	2.6x	2.43x	2.28x
EV / Revenue	0x	0x	0x	0x	0x	2.6x	2.43x	2.28x
EV / EBITDA	0x	0x	0x	0x	0x	7.36x	6.48x	5.69x
EV / EBIT	0x	0x	0x	0x	0x	12.5x	11x	9.71x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.92	1	1.04	1.12	1.24	1.34	1.445	1.555
Rate of return	1.28%	1.65%	2.01%	2.47%	2.86%	2.92%	3.15%	3.39%
EPS ²	1.96	1.77	0.91	3.25	2.15	2.555	2.695	2.887
Distribution rate	46.9%	56.5%	114%	34.5%	57.7%	52.4%	53.6%	53.9%
Net sales ¹	790.9	846.4	794.6	1,037	1,000	1,093	1,167	1,244
EBITDA ¹	238.3	245.5	183.2	395.1	336.4	385.5	437.8	499
EBIT ¹	129.6	130.9	61.95	261	189.9	226.5	257.5	292.5
Net income ¹	101.1	96.01	51.91	190.8	128.2	153.7	175.2	193
Net Debt	-	1,064	1,194	-	-	-	-	-
Reference price ²	71.86	60.64	51.87	45.33	43.33	45.91	45.91	45.91
Nbr of stocks (in thousands)	52,608	54,824	57,711	59,473	59,591	61,839	-	-
Announcement Date	24/02/22	01/03/23	29/02/24	27/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CALIFORNIA WATER SERVICE GROUP	18.19x	-	-	2.88%	2.87B
AMERICAN WATER WORKS COMPANY, INC.	22.32x	7.88x	13.82x	2.59%	26.99B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	18.11x	6.21x	10.52x	2.73%	22.75B
UNITED UTILITIES GROUP PLC	15.49x	7.73x	12.92x	3.72%	14.81B
SEVERN TRENT PLC	20.43x	6.78x	13.64x	4.06%	12.96B
ESSENTIAL UTILITIES, INC.	18.67x	8.36x	14.67x	3.44%	11.63B
GUANGDONG INVESTMENT LIMITED	11.81x	3.23x	6.14x	5.5%	7.44B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	19.06x	3.93x	10.09x	2.93%	4.8B
EMIRATES CENTRAL COOLING SYSTEMS CORPORATION	14.46x	5.13x	10.7x	5.8%	4.15B
AMERICAN STATES WATER COMPANY	22.43x	-	-	2.52%	3.3B
Average	18.10x	6.16x	11.56x	3.62%	11.17B
Weighted average by Cap.	18.72x	6.80x	12.22x	3.36%