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 3,256 - -
Change - -10.47% -13.06% -1.22% -4.48% 16.02% - -
Enterprise Value (EV) 3,821 3,862 3,869 2,938 2,806 3,256 3,256 3,256
Change - 1.07% 0.2% -24.08% -4.48% 16.02% 0% 0%
P/E 40.6x 43.9x 23.9x 24.5x 21.5x 22.2x 21.4x 19.7x
PBR - 4.82x 3.83x - - - - -
PEG - -2.5x 0.4x -4.33x 3.41x 2.22x 6.26x 2.31x
Capitalization / Revenue 7.66x 6.96x 4.99x 4.93x - 4.59x 4.41x 4.24x
EV / Revenue 0x 0x 0x 0x - 4.59x 4.41x 4.24x
EV / EBITDA 0x 0x 0x 0x - 11.5x 10.8x 10x
EV / EBIT 0x 0x 0x 0x 0x 14.5x 13.9x 12.5x
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% 2.55% 2.75% 2.92%
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 82.14 82.14 82.14
Nbr of stocks (in thousands) 36,936 36,961 36,981 37,797 38,714 39,636 - -
Announcement Date 2/22/22 3/1/23 2/21/24 2/19/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.43x - - 2.52% 3.3B
22.32x7.88x13.82x2.59% 26.99B
18.11x6.21x10.52x2.73% 22.75B
15.49x7.73x12.92x3.72% 14.81B
20.43x6.78x13.64x4.06% 12.96B
18.67x8.36x14.67x3.44% 11.63B
11.81x3.23x6.14x5.5% 7.44B
19.06x3.93x10.09x2.93% 4.8B
14.46x5.13x10.7x5.8% 4.15B
9.68x - - - 3.11B
Average 17.25x 6.16x 11.56x 3.7% 11.19B
Weighted average by Cap. 18.49x 6.80x 12.22x 3.37%

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