DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

American Water Works Company, Inc. (AWK)

Utilities | Regulated Water

Today's Price

$144.37

Today's Fair Value

$146.14 +1.23%

Margin of Safety

+1.21%

Projected Value (5Y)

$235.36 +63.03%

Dividends Paid (5Y)

$21.43

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.1% | CAGR (5y): 8.52%

Diluted Shares Growth Rate

Regression: 0.91% | CAGR (5y): 1.39%

Dividend Growth Rate

Regression: 9.74% | CAGR (5y): 8.4%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.58x)

Discount Rate