Valuation Essential Utilities, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 12:25:31 2026-07-24 pm EDT			5-day change	1st Jan Change
39.45 ^USD	-0.35%		-0.64%	+2.80%

Jul. 15	Essential Utilities Unit Secures $74.3 Million to Advance Treatment Plant Projects	MT
Jul. 02	UBS Adjusts Essential Utilities Price Target to $46 From $43, Maintains Buy Rating	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	11,229	-	-
Change	-	-7.74%	-18.5%	-2.24%	8.83%	3.45%	-	-
Enterprise Value (EV) ¹	19,618	19,335	17,265	17,710	19,102	20,295	21,051	21,668
Change	-	-1.44%	-10.71%	2.58%	7.86%	6.24%	3.73%	2.93%
P/E	32.1x	27x	20.1x	16.7x	17.4x	17.8x	16.6x	15.6x
PBR	2.67x	2.34x	1.73x	1.61x	1.58x	1.55x	1.49x	1.42x
PEG	-	4.51x	3.95x	1x	12.59x	17.1x	2.38x	2.3x
Capitalization / Revenue	7.23x	5.47x	4.97x	4.78x	4.39x	4.43x	4.17x	3.94x
EV / Revenue	10.4x	8.45x	8.41x	8.49x	7.72x	8x	7.82x	7.6x
EV / EBITDA	21.8x	19.7x	16.7x	15.7x	14.3x	13.9x	13.4x	12.8x
EV / EBIT	32.5x	29.2x	24.9x	23.4x	20.7x	19.7x	18.6x	17.5x
EV / FCF	-52.2x	-41.8x	-65x	-31.7x	-	-32.1x	-39.1x	-48.2x
FCF Yield	-1.92%	-2.39%	-1.54%	-3.16%	-	-3.11%	-2.56%	-2.08%
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%	3.56%	3.78%	3.99%
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	39.59	39.59	39.59
Nbr of stocks (in thousands)	252,743	262,291	273,166	274,611	282,976	283,633	-	-
Announcement Date	2/23/22	2/27/23	2/22/24	2/26/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSENTIAL UTILITIES, INC.	17.81x	8x	13.86x	3.56%	11.23B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	15.48x	5.73x	9.04x	2.85%	19.98B
UNITED UTILITIES GROUP PLC	14.12x	7.39x	12.39x	4.06%	13.48B
SEVERN TRENT PLC	18.35x	6.61x	13.25x	4.32%	12.11B
AMERICAN STATES WATER COMPANY	23.71x	-	-	2.39%	3.42B
CHENGDU XINGRONG ENVIRONMENT CO., LTD.	10.25x	-	-	-	3.25B
PENNON GROUP PLC	19.87x	5.22x	12.61x	6.51%	2.91B
BEIJING CAPITAL ECO-ENVIRONMENT PROTECTION GROUP CO., LTD.	11.27x	-	-	-	3.18B
CALIFORNIA WATER SERVICE GROUP	20.8x	-	-	2.63%	3.05B
MAYNILAD WATER SERVICES, INC.	8.46x	6.01x	8.48x	5.78%	2.36B
Average	16.01x	6.49x	11.61x	4.01%	7.5B
Weighted average by Cap.	16.18x	6.66x	11.61x	3.69%