Valuation California Water Service Group

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-10 EDT			5-day change	1st Jan Change
49.71 ^USD	+1.22%		-1.04%	+14.72%

07-01	California Water Completes Acquisition of Palm Mutual Water	MT
05-01	California Water Service Group, Q1 2026 Earnings Call, Apr 30, 2026

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	2,975	-	-
Change	-	-12.06%	-9.96%	-9.94%	-4.22%	15.23%	-	-
Enterprise Value (EV)	3,780	4,388	4,187	2,696	2,582	2,975	2,975	2,975
Change	-	16.08%	-4.58%	-35.62%	-4.22%	15.23%	0%	0%
P/E	36.7x	34.3x	57x	13.9x	20.2x	20.3x	18x	16.9x
PBR	-	2.56x	2.09x	-	-	-	-	-
PEG	-	-3.54x	-1.2x	0x	-0.6x	1.5x	1.4x	2.67x
Capitalization / Revenue	4.78x	3.93x	3.77x	2.6x	2.58x	2.68x	2.57x	2.43x
EV / Revenue	0x	0x	0x	0x	0x	2.68x	2.57x	2.43x
EV / EBITDA	0x	0x	0x	0x	0x	7.62x	6.67x	5.74x
EV / EBIT	0x	0x	0x	0x	0x	12.7x	11.1x	9.45x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.92	1	1.04	1.12	1.24	1.34	1.448	1.57
Rate of return	1.28%	1.65%	2.01%	2.47%	2.86%	2.69%	2.91%	3.16%
EPS ²	1.96	1.77	0.91	3.25	2.15	2.45	2.76	2.935
Distribution rate	46.9%	56.5%	114%	34.5%	57.7%	54.7%	52.5%	53.5%
Net sales ¹	790.9	846.4	794.6	1,037	1,000	1,109	1,158	1,224
EBITDA ¹	238.3	245.5	183.2	395.1	336.4	390.5	446.1	518
EBIT ¹	129.6	130.9	61.95	261	189.9	234.5	268.1	315
Net income ¹	101.1	96.01	51.91	190.8	128.2	156.2	174.6	187
Net Debt	-	1,064	1,194	-	-	-	-	-
Reference price ²	71.86	60.64	51.87	45.33	43.33	49.71	49.71	49.71
Nbr of stocks (in thousands)	52,608	54,824	57,711	59,473	59,591	59,853	-	-
Announcement Date	2/24/22	3/1/23	2/29/24	2/27/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CALIFORNIA WATER SERVICE GROUP	20.04x	-	-	2.73%	2.94B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	16.01x	5.87x	9.26x	2.75%	20.51B
UNITED UTILITIES GROUP PLC	13.82x	7.31x	12.26x	4.15%	13.29B
SEVERN TRENT PLC	17.71x	6.55x	13.14x	4.4%	11.94B
ESSENTIAL UTILITIES, INC.	17.27x	7.89x	13.65x	3.66%	10.93B
AMERICAN STATES WATER COMPANY	23.23x	-	-	2.48%	3.29B
BEIJING CAPITAL ECO-ENVIRONMENT PROTECTION GROUP CO., LTD.	10.73x	-	-	-	3.01B
PENNON GROUP PLC	20.08x	5.26x	12.64x	6.42%	2.97B
CHENGDU XINGRONG ENVIRONMENT CO., LTD.	9.26x	-	-	-	2.93B
ZHONGSHAN PUBLIC UTILITIES GROUP CO.,LTD	7.95x	-	-	3.82%	2.49B
Average	15.61x	6.58x	12.19x	3.8%	7.43B
Weighted average by Cap.	15.97x	6.67x	11.68x	3.64%