Valuation Essential Utilities, Inc.

Stocks

Market Closed - NYSE Other stock markets 06:00:03 13/06/26 am AEST			5-day change	1st Jan Change
37.51 ^USD	+1.00%		+0.40%	-2.22%

30/05	Essential Utilities' Merger With American Water Works Offers Attractive Upside, UBS Says	MT
29/05	UBS Upgrades Essential Utilities to Buy From Neutral, Adjusts Price Target to $43 From $41	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,570	12,519	10,203	9,974	10,855	10,639	-	-
Change	-	-7.74%	-18.5%	-2.24%	8.83%	-1.99%	-	-
Enterprise Value (EV) ¹	19,618	19,335	17,265	17,710	19,102	19,663	20,445	21,065
Change	-	-1.44%	-10.71%	2.58%	7.86%	2.94%	3.98%	3.03%
P/E Ratio	32.1x	27x	20.1x	16.7x	17.4x	16.8x	15.6x	14.8x
PBR	2.67x	2.34x	1.73x	1.61x	1.58x	1.47x	1.41x	1.35x
PEG	-	4.51x	3.95x	1x	12.59x	11.23x	2.08x	2.56x
Capitalization / Revenue	7.23x	5.47x	4.97x	4.78x	4.39x	4.14x	3.91x	3.72x
EV / Revenue	10.4x	8.45x	8.41x	8.49x	7.72x	7.66x	7.52x	7.37x
EV / EBITDA	21.8x	19.7x	16.7x	15.7x	14.3x	13.4x	13x	12.5x
EV / EBIT	32.5x	29.2x	24.9x	23.4x	20.7x	18.8x	17.5x	16.6x
EV / FCF	-52.2x	-41.8x	-65x	-31.7x	-	-31.1x	-37.9x	-46.8x
FCF Yield	-1.92%	-2.39%	-1.54%	-3.16%	-	-3.21%	-2.64%	-2.14%
Dividend per Share ²	1.038	1.11	1.188	1.265	1.336	1.409	1.495	1.58
Rate of return	1.93%	2.33%	3.18%	3.48%	3.48%	3.76%	3.99%	4.21%
EPS ²	1.67	1.77	1.86	2.17	2.2	2.233	2.4	2.539
Distribution rate	62.1%	62.7%	63.9%	58.3%	60.7%	63.1%	62.3%	62.2%
Net sales ¹	1,878	2,288	2,054	2,086	2,475	2,568	2,718	2,858
EBITDA ¹	900.7	982.4	1,036	1,127	1,338	1,464	1,569	1,691
EBIT ¹	602.7	661.2	692.1	757.7	921	1,049	1,171	1,266
Net income ¹	431.6	465.2	498.2	595.3	616.4	648.9	700.6	746.6
Net Debt ¹	6,048	6,816	7,062	7,736	8,247	9,024	9,806	10,426
Reference price ²	53.69	47.73	37.35	36.32	38.36	37.51	37.51	37.51
Nbr of stocks (in thousands)	252,743	262,291	273,166	274,611	282,976	283,633	-	-
Announcement Date	23/2/22	27/2/23	22/2/24	26/2/25	25/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESSENTIAL UTILITIES, INC.	16.8x	7.66x	13.43x	3.76%	10.64B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	15.72x	5.56x	8.75x	3%	19.04B
UNITED UTILITIES GROUP PLC	14.7x	7.64x	12.67x	4.08%	13.1B
SEVERN TRENT PLC	18.16x	6.52x	13.04x	4.44%	11.83B
BEIJING CAPITAL ECO-ENVIRONMENT PROTECTION GROUP CO., LTD.	12.15x	-	-	-	3.43B
CHENGDU XINGRONG ENVIRONMENT CO., LTD.	9.7x	-	-	-	3.08B
AMERICAN STATES WATER COMPANY	20.96x	-	-	2.7%	3.05B
PENNON GROUP PLC	18.92x	5.28x	12.79x	6.24%	3.02B
MAYNILAD WATER SERVICES, INC.	10.33x	6.58x	9.39x	4.99%	2.78B
CALIFORNIA WATER SERVICE GROUP	18.6x	-	-	2.94%	2.73B
Average	15.60x	6.54x	11.68x	4.02%	7.27B
Weighted average by Cap.	15.92x	6.60x	11.50x	3.81%