Valuation Middlesex Water Company

Stocks

Real-time Estimate Cboe BZX 17:30:05 22/10/2026 BST			5-day change	1st Jan Change
55.15 ^USD	+2.83%		+2.23%	+9.30%

07-30	Middlesex Water Company Q2 Earnings, Revenue Rise	MT
07-30	Earnings Flash (MSEX) Middlesex Water Company Reports Q2 Revenue $56.4M, vs. FactSet Est of $54.5M	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,105	1,388	1,168	939.7	924.6	1,011	-	-
Change	-	-34.08%	-15.79%	-19.58%	-1.61%	9.3%	-	-
Enterprise Value (EV)	2,105	1,388	1,168	939.7	924.6	1,011	1,011	1,011
Change	-	-34.08%	-15.79%	-19.58%	-1.61%	9.3%	0%	0%
P/E	-	-	-	21.3x	21.4x	20x	19.1x	18.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-4.81x	1.5x	4.27x	4.49x
Capitalization / Revenue	14.7x	8.54x	7.03x	4.9x	4.75x	4.66x	4.28x	3.89x
EV / Revenue	0x	0x	0x	0x	0x	4.66x	4.28x	3.89x
EV / EBITDA	-	-	-	0x	0x	10.9x	9.74x	8.51x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	1.315	1.38	-	-	-
Rate of return	-	-	-	2.5%	2.74%	-	-	-
EPS ²	-	-	-	2.47	2.36	2.685	2.805	2.92
Distribution rate	-	-	-	53.2%	58.5%	-	-	-
Net sales ¹	143.1	162.4	166.3	191.9	194.7	216.9	236.2	259.5
EBITDA ¹	-	-	-	81.25	86.87	93.1	103.8	118.7
EBIT	-	-	-	53.21	54.38	-	-	-
Net income ¹	-	-	-	44.24	42.75	51.1	53.3	61.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	120.30	78.67	65.62	52.63	50.42	53.63	53.63	53.63
Nbr of stocks (in thousands)	17,497	17,639	17,807	17,855	18,338	18,844	-	-
Announcement Date	25/02/22	24/02/23	29/02/24	28/02/25	19/02/26	-	-	-

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.($)
MIDDLESEX WATER COMPANY	19.97x	-	-	-	1.01B
AMERICAN WATER WORKS COMPANY, INC.	22.15x	7.85x	13.75x	2.61%	26.78B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	17.83x	6.14x	10.4x	2.78%	22.35B
UNITED UTILITIES GROUP PLC	15.4x	7.71x	12.88x	3.74%	14.74B
SEVERN TRENT PLC	20.46x	6.79x	13.65x	4.05%	12.99B
ESSENTIAL UTILITIES, INC.	18.56x	8.33x	14.62x	3.46%	11.56B
GUANGDONG INVESTMENT LIMITED	11.67x	3.19x	6.07x	5.57%	7.35B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	18.9x	3.9x	10.03x	2.96%	4.75B
EMIRATES CENTRAL COOLING SYSTEMS CORPORATION	14.42x	5.11x	10.67x	5.82%	4.14B
AMERICAN STATES WATER COMPANY	22.16x	-	-	2.55%	3.26B
Average	18.15x	6.13x	11.51x	3.73%	10.89B
Weighted average by Cap.	18.60x	6.77x	12.17x	3.4%