American States Water Company (AWR)
Regulated Water · Utilities · $3.0B
Intrinsic Value (Consensus)
$57.09
Current Price
$77.13
Margin of Safety
-26%
26% Above Intrinsic Value
Value: $57
Price: $77
Valuation Model Estimates
Current Price: $77.13
DCF (Discounted Cash Flow)
$101.94
Graham Number
$45.42
Earnings Power Value
$44.31
Relative Value (P/E)
$36.67
Dividend Discount Model
Not applicable
—
Consensus Value
$57.09
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.7%
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%.
Health Score
C
56
Profitability
18/25
Strength
10/25
Valuation
9/25
Growth
19/25
Financial Health Signals
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $3.44
- EPS (Forward)
- $3.80
- 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
- 10.7%
- Dividend Yield
- 2.9%
- Beta
- 0.58
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-21
Source: Yahoo Finance