MIDDLESEX WATER CO (MSEXP)
Water Supply · Utilities · $877M
Intrinsic Value (Consensus)
$30.88
Current Price
$47.20
Margin of Safety
-34.6%
34.6% Above Intrinsic Value
Value: $31
Price: $47
Valuation Model Estimates
Current Price: $47.20
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$37.58
Earnings Power Value
$22.91
Relative Value (P/E)
$47.20
Dividend Discount Model
$15.84
Consensus Value
$30.88
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)
- $2.36
- EPS (Forward)
- $2.41
- Book Value
- $26.59
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.7%
- Debt/Equity
- 74%
- Revenue Growth
- 1.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance