看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 23.0x - 25.4x | 24.2x |
| Selected Fwd P/E Multiple | 20.3x - 22.4x | 21.4x |
| Fair Value | €62.26 - €68.81 | €65.54 |
| Upside | -4.0% - 6.1% | 1.1% |
| Benchmarks | - | Full Ticker |
| California Water Service Group | - | NYSE:CWT |
| H2O America | - | NasdaqGS:HTO |
| The York Water Company | - | NasdaqGS:YORW |
| Essential Utilities, Inc. | - | NYSE:WTRG |
| Artesian Resources Corporation | - | OTCPK:ARTN.B |
| American States Water Company | - | DB:FDK |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CWT | HTO | YORW | WTRG | ARTN.B | FDK | |||
| NYSE:CWT | NasdaqGS:HTO | NasdaqGS:YORW | NYSE:WTRG | OTCPK:ARTN.B | DB:FDK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.8% | 32.1% | 7.1% | 21.5% | 6.4% | 7.2% | ||
| 3Y CAGR | 23.6% | 15.8% | 6.2% | 11.3% | 6.6% | 8.1% | ||
| Latest Twelve Months | -22.4% | 17.4% | -14.0% | 16.0% | 22.4% | 16.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.7% | 11.6% | 30.6% | 23.7% | 18.4% | 18.8% | ||
| Prior Fiscal Year | 6.5% | 12.7% | 33.4% | 24.3% | 16.9% | 20.9% | ||
| Latest Fiscal Year | 18.4% | 12.6% | 27.1% | 28.5% | 18.9% | 20.0% | ||
| Latest Twelve Months | 13.7% | 13.0% | 25.8% | 27.6% | 20.3% | 20.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.3x | 11.8x | 15.9x | 14.5x | 10.9x | 16.2x | ||
| Price / LTM Sales | 2.8x | 2.3x | 6.0x | 4.7x | 3.2x | 4.8x | ||
| LTM P/E Ratio | 20.7x | 17.3x | 23.1x | 17.0x | 15.7x | 23.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.7x | 17.3x | 23.1x | |||||
| Historical LTM P/E Ratio | 24.2x | 35.5x | 42.8x | |||||
| Selected P/E Multiple | 23.0x | 24.2x | 25.4x | |||||
| (x) LTM Net Income | 124 | 124 | 124 | |||||
| (=) Equity Value | 2,855 | 3,005 | 3,156 | |||||
| (/) Shares Outstanding | 38.5 | 38.5 | 38.5 | |||||
| Implied Value Range | 74.14 | 78.04 | 81.95 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 63.31 | 66.64 | 69.97 | 64.85 | ||||
| Upside / (Downside) | -2.4% | 2.8% | 7.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CWT | HTO | YORW | WTRG | ARTN.B | FDK | |
| Value of Common Equity | 2,785 | 1,765 | 459 | 10,877 | 346 | 2,925 | |
| (/) Shares Outstanding | 59.6 | 35.3 | 14.4 | 280.5 | 10.3 | 38.5 | |
| Implied Stock Price | 46.74 | 50.02 | 31.85 | 38.78 | 33.51 | 75.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 46.74 | 50.02 | 31.85 | 38.78 | 33.51 | 64.85 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |