|
Real-time Estimate
Cboe BZX
10:07:55 2026-10-14 am EDT
|
5-day change | 1st Jan Change | ||
| 39.28 USD | -0.04% |
|
+1.45% | +1.90% |
| Sep. 10 | American Water Works Sees Declining Regulatory Risk as Merger Advances, UBS Says | MT |
| Sep. 10 | UBS Adjusts Price Target on Essential Utilities to $49 From $48, Keeps 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 | 11,150 | - | - |
| Change | - | -7.74% | -18.5% | -2.24% | 8.83% | 2.72% | - | - |
| Enterprise Value (EV) 1 | 19,618 | 19,335 | 17,265 | 17,710 | 19,102 | 20,223 | 20,974 | 21,400 |
| Change | - | -1.44% | -10.71% | 2.58% | 7.86% | 5.87% | 3.72% | 2.03% |
| P/E | 32.1x | 27x | 20.1x | 16.7x | 17.4x | 17.9x | 16.6x | 15.5x |
| PBR | 2.67x | 2.34x | 1.73x | 1.61x | 1.58x | 1.52x | 1.47x | 1.41x |
| PEG | - | 4.51x | 3.95x | 1x | 12.59x | -74.87x | 2.11x | 2.11x |
| Capitalization / Revenue | 7.23x | 5.47x | 4.97x | 4.78x | 4.39x | 4.5x | 4.2x | 3.94x |
| EV / Revenue | 10.4x | 8.45x | 8.41x | 8.49x | 7.72x | 8.16x | 7.9x | 7.57x |
| EV / EBITDA | 21.8x | 19.7x | 16.7x | 15.7x | 14.3x | 14.3x | 13.5x | 12.7x |
| EV / EBIT | 32.5x | 29.2x | 24.9x | 23.4x | 20.7x | 19.8x | 18.7x | 17.5x |
| EV / FCF | -52.2x | -41.8x | -65x | -31.7x | - | -38.7x | -42.8x | -52.2x |
| FCF Yield | -1.92% | -2.39% | -1.54% | -3.16% | - | -2.59% | -2.34% | -1.92% |
| Dividend per Share 2 | 1.038 | 1.11 | 1.188 | 1.265 | 1.336 | 1.41 | 1.494 | 1.581 |
| Rate of return | 1.93% | 2.33% | 3.18% | 3.48% | 3.48% | 3.59% | 3.8% | 4.02% |
| EPS 2 | 1.67 | 1.77 | 1.86 | 2.17 | 2.2 | 2.195 | 2.367 | 2.541 |
| Distribution rate | 62.1% | 62.7% | 63.9% | 58.3% | 60.7% | 64.2% | 63.1% | 62.2% |
| Net sales 1 | 1,878 | 2,288 | 2,054 | 2,086 | 2,475 | 2,477 | 2,654 | 2,826 |
| EBITDA 1 | 900.7 | 982.4 | 1,036 | 1,127 | 1,338 | 1,411 | 1,559 | 1,680 |
| EBIT 1 | 602.7 | 661.2 | 692.1 | 757.7 | 921 | 1,024 | 1,120 | 1,224 |
| Net income 1 | 431.6 | 465.2 | 498.2 | 595.3 | 616.4 | 637.3 | 693.4 | 743.3 |
| Net Debt 1 | 6,048 | 6,816 | 7,062 | 7,736 | 8,247 | 9,073 | 9,825 | 10,251 |
| Reference price 2 | 53.69 | 47.73 | 37.35 | 36.32 | 38.36 | 39.29 | 39.29 | 39.29 |
| Nbr of stocks (in thousands) | 252,743 | 262,291 | 273,166 | 274,611 | 282,976 | 283,779 | - | - |
| Announcement Date | 2/23/22 | 2/27/23 | 2/22/24 | 2/26/25 | 2/25/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.9x | 8.16x | 14.33x | 3.59% | 11.15B | |
| 21.37x | 7.67x | 13.45x | 2.71% | 25.84B | |
| 18.11x | 6.21x | 10.52x | 2.73% | 22.83B | |
| 15.06x | 7.62x | 12.73x | 3.83% | 14.25B | |
| 19.96x | 6.71x | 13.5x | 4.15% | 12.54B | |
| 18.71x | 3.87x | 9.95x | 2.99% | 4.73B | |
| 14.47x | 5.13x | 10.71x | 5.78% | 4.17B | |
| 22.26x | - | - | 2.54% | 3.27B | |
| 9.83x | - | - | - | 3.15B | |
| 10.65x | - | - | - | 3.04B | |
| Average | 16.83x | 6.48x | 12.17x | 3.54% | 10.5B | |
| Weighted average by Cap. | 18.25x | 6.95x | 12.46x | 3.3% |
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
