|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.94 USD | +0.58% |
|
+4.11% | +6.93% |
| 07-16 | Essential Utilities Unit Secures $74.3 Million to Advance Treatment Plant Projects | MT |
| 07-02 | UBS Adjusts Essential Utilities Price Target to $46 From $43, Maintains Buy Rating | MT |
Company Valuation: Essential Utilities, Inc.
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 | 11,547 | - | - |
| Change | - | -7.74% | -18.5% | -2.24% | 8.83% | 6.37% | - | - |
| Enterprise Value (EV) 1 | 19,618 | 19,335 | 17,265 | 17,710 | 19,102 | 20,613 | 21,369 | 21,986 |
| Change | - | -1.44% | -10.71% | 2.58% | 7.86% | 7.91% | 3.67% | 2.89% |
| P/E | 32.1x | 27x | 20.1x | 16.7x | 17.4x | 18.3x | 17.1x | 16x |
| PBR | 2.67x | 2.34x | 1.73x | 1.61x | 1.58x | 1.59x | 1.53x | 1.47x |
| PEG | - | 4.51x | 3.95x | 1x | 12.59x | 17.58x | 2.45x | 2.36x |
| Capitalization / Revenue | 7.23x | 5.47x | 4.97x | 4.78x | 4.39x | 4.55x | 4.29x | 4.05x |
| EV / Revenue | 10.4x | 8.45x | 8.41x | 8.49x | 7.72x | 8.13x | 7.94x | 7.71x |
| EV / EBITDA | 21.8x | 19.7x | 16.7x | 15.7x | 14.3x | 14.1x | 13.6x | 13x |
| EV / EBIT | 32.5x | 29.2x | 24.9x | 23.4x | 20.7x | 20x | 18.9x | 17.7x |
| EV / FCF | -52.2x | -41.8x | -65x | -31.7x | - | -32.6x | -39.6x | -48.9x |
| FCF Yield | -1.92% | -2.39% | -1.54% | -3.16% | - | -3.07% | -2.52% | -2.05% |
| 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% | 3.46% | 3.67% | 3.88% |
| EPS 2 | 1.67 | 1.77 | 1.86 | 2.17 | 2.2 | 2.223 | 2.378 | 2.539 |
| Distribution rate | 62.1% | 62.7% | 63.9% | 58.3% | 60.7% | 63.4% | 62.9% | 62.2% |
| Net sales 1 | 1,878 | 2,288 | 2,054 | 2,086 | 2,475 | 2,535 | 2,691 | 2,851 |
| 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 | 1,028 | 1,131 | 1,239 |
| Net income 1 | 431.6 | 465.2 | 498.2 | 595.3 | 616.4 | 646.9 | 694.6 | 744.3 |
| Net Debt 1 | 6,048 | 6,816 | 7,062 | 7,736 | 8,247 | 9,066 | 9,822 | 10,439 |
| Reference price 2 | 53.69 | 47.73 | 37.35 | 36.32 | 38.36 | 40.71 | 40.71 | 40.71 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.31x | 8.13x | 14.08x | 3.46% | 11.55B | |
| 15.09x | 5.66x | 8.96x | 2.76% | 19.37B | |
| 14.39x | 7.4x | 12.41x | 4% | 13.69B | |
| 19.63x | 6.65x | 13.34x | 4.25% | 12.3B | |
| 23.95x | - | - | 2.37% | 3.45B | |
| 9.96x | - | - | - | 3.16B | |
| 21.4x | - | - | 2.55% | 3.14B | |
| 11.04x | - | - | - | 3.11B | |
| 20.18x | 5.24x | 12.67x | 6.41% | 2.95B | |
| 8.43x | 5.99x | 8.47x | 5.8% | 2.37B | |
| Average | 16.24x | 6.51x | 11.65x | 3.95% | 7.51B | |
| Weighted average by Cap. | 16.48x | 6.69x | 11.69x | 3.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WTRG Stock
- Valuation Essential Utilities, Inc.
Select your edition
All financial news and data tailored to specific country editions
