DCF Calculator

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

American States Water Company (AWR)

Utilities | Regulated Water

Today's Price

$87.26

Today's Fair Value

$85.34 -2.2%

Margin of Safety

-2.25%

Projected Value (5Y)

$137.44 +57.51%

Dividends Paid (5Y)

$12.65

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.06% | CAGR (5y): 9.26%

Diluted Shares Growth Rate

Regression: 0.23% | CAGR (5y): 0.89%

Dividend Growth Rate

Regression: 8.64% | CAGR (5y): 8.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.03x)

Discount Rate