Company Valuation: American Water Works Company, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,285 27,714 25,699 24,262 25,464 25,729 - -
Change - -19.17% -7.27% -5.59% 4.95% 1.04% - -
Enterprise Value (EV) 1 45,154 40,014 37,741 38,203 41,213 41,377 43,199 44,917
Change - -11.38% -5.68% 1.22% 7.88% 0.4% 4.4% 3.98%
P/E 27.2x 33.8x 26.9x 23.1x 22.9x 21.3x 19.7x 18.2x
PBR 4.7x 3.6x 2.6x 2.35x 2.35x 2.07x 2.01x 1.92x
PEG - -1x 3.11x 2.31x 4.11x 3.07x 2.45x 2.17x
Capitalization / Revenue 8.72x 7.31x 6.07x 5.18x 4.95x 4.76x 4.46x 4.19x
EV / Revenue 11.5x 10.6x 8.91x 8.16x 8.02x 7.65x 7.48x 7.31x
EV / EBITDA 24.6x 20.8x 17.1x 15.2x 14.9x 13.4x 12.7x 12.1x
EV / EBIT 37.8x 31.4x 25.1x 22.2x 21.9x 19.4x 18.3x 17.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.358 2.62 2.778 3.06 3.31 3.529 3.794 4.092
Rate of return 1.25% 1.72% 2.1% 2.46% 2.54% 2.73% 2.93% 3.16%
EPS 2 6.95 4.51 4.9 5.39 5.69 6.085 6.573 7.125
Distribution rate 33.9% 58.1% 56.7% 56.8% 58.2% 58% 57.7% 57.4%
Net sales 1 3,930 3,792 4,234 4,684 5,140 5,408 5,772 6,143
EBITDA 1 1,832 1,922 2,208 2,506 2,773 3,086 3,410 3,720
EBIT 1 1,196 1,273 1,504 1,718 1,879 2,132 2,361 2,608
Net income 1 1,263 820 944 1,051 1,111 1,211 1,328 1,445
Net Debt 1 10,869 12,300 12,042 13,941 15,749 15,648 17,469 19,187
Reference price 2 188.86 152.42 131.99 124.49 130.50 129.47 129.47 129.47
Nbr of stocks (in thousands) 181,538 181,828 194,705 194,894 195,124 198,729 - -
Announcement Date 2/16/22 2/15/23 2/14/24 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.($)
21.28x7.65x13.41x2.73% 25.73B
15.27x5.49x9.32x3.24% 18.57B
14.69x7.52x12.58x3.92% 13.94B
19.72x6.68x13.43x4.2% 12.41B
17.86x8.15x14.31x3.6% 11.12B
11.75x3.21x6.11x5.5% 7.4B
14.9x5.25x11.08x5.65% 4.26B
16.31x3.56x9.2x3.31% 4.12B
22.21x - - 2.55% 3.26B
9.76x - - - 3.12B
Average 16.37x 5.94x 11.18x 3.86% 10.39B
Weighted average by Cap. 17.32x 6.54x 11.78x 3.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AWK Stock
  4. Valuation American Water Works Company, Inc.