CALIFORNIA WATER SERVICE GROUP (CWT)
Water Supply · Utilities · $2.6B
Intrinsic Value (Consensus)
$36.41
Current Price
$43.00
Margin of Safety
-15.3%
15.3% Above Intrinsic Value
Value: $36
Price: $43
Valuation Model Estimates
Current Price: $43.00
DCF (Discounted Cash Flow)
$54.48
Graham Number
$27.29
Earnings Power Value
$20.87
Relative Value (P/E)
$43.00
Dividend Discount Model
$6.78
Consensus Value
$36.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $2.15
- EPS (Forward)
- $2.19
- Book Value
- $15.39
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 13.9%
- Debt/Equity
- 160%
- Revenue Growth
- 6.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance