AMERICAN STATES WATER CO (AWR)
Water Supply · Utilities · $2.6B
Intrinsic Value (Consensus)
$48.42
Current Price
$67.40
Margin of Safety
-28.2%
28.2% Above Intrinsic Value
Value: $48
Price: $67
Valuation Model Estimates
Current Price: $67.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$44.98
Earnings Power Value
$32.72
Relative Value (P/E)
$67.40
Dividend Discount Model
$48.59
Consensus Value
$48.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.3%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.37
- EPS (Forward)
- $3.58
- Book Value
- $26.68
- P/E Ratio
- 20.0
- Forward P/E
- 18.8
- PEG Ratio
- —
- ROE
- 12.5%
- Debt/Equity
- 75%
- Revenue Growth
- 10.5%
- Earnings Growth
- 6.3%
- Dividend Yield
- 2.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance