investorscraft@gmail.com

Intrinsic Value of Artesian Resources Corporation (ARTNA)

Previous Close$34.18
Intrinsic Value
Upside potential
Previous Close
$34.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Artesian Resources Corporation operates as a water utility company, primarily serving residential, commercial, industrial, and municipal customers in Delaware, Maryland, and Pennsylvania. The company generates revenue through regulated water sales, wastewater services, and infrastructure development, with a stable, utility-based business model supported by long-term contracts and predictable cash flows. As a regional leader, Artesian benefits from high barriers to entry due to stringent regulatory requirements and capital-intensive infrastructure, ensuring a defensible market position. The company’s focus on sustainability and water resource management further strengthens its reputation in an industry increasingly prioritizing environmental stewardship. Its diversified customer base and consistent demand for essential services provide resilience against economic cycles, while strategic acquisitions and infrastructure investments support incremental growth in its core markets.

Revenue Profitability And Efficiency

In FY 2024, Artesian reported revenue of $107.95 million, with net income of $20.39 million, reflecting a net margin of approximately 18.9%. Diluted EPS stood at $1.98, demonstrating steady profitability. Operating cash flow was $36.82 million, though capital expenditures of $45.94 million highlight the company’s ongoing infrastructure investments. The balance between cash generation and reinvestment underscores the capital-intensive nature of the utility sector.

Earnings Power And Capital Efficiency

Artesian’s earnings power is supported by its regulated revenue streams, which provide stable returns on invested capital. The company’s ability to maintain profitability despite high capex demands reflects efficient capital allocation. With an operating cash flow covering a significant portion of its investments, Artesian demonstrates prudent financial management, though its reliance on debt (total debt of $179.11 million) indicates leverage to fund growth.

Balance Sheet And Financial Health

The company’s balance sheet shows $1.15 million in cash and equivalents against total debt of $179.11 million, suggesting moderate liquidity constraints. However, the utility’s regulated asset base and predictable cash flows mitigate refinancing risks. Artesian’s financial health is further supported by its ability to service debt through consistent operational earnings, though investors should monitor leverage levels relative to industry peers.

Growth Trends And Dividend Policy

Artesian’s growth is driven by regulated rate increases, customer base expansion, and strategic acquisitions. The company paid a dividend of $1.18 per share, reflecting a commitment to shareholder returns. While dividend growth may be modest due to high capex needs, the payout remains sustainable given the utility’s stable cash flows and regulated revenue model.

Valuation And Market Expectations

With a market cap derived from 10.29 million shares outstanding, Artesian’s valuation likely reflects its steady earnings and dividend yield. Investors may price the stock based on its utility-sector premium for low volatility and reliable income, though growth prospects are tempered by regulatory constraints and capital intensity.

Strategic Advantages And Outlook

Artesian’s strategic advantages include its regulated monopoly status, essential service offering, and focus on sustainable water management. The outlook remains stable, with growth hinging on regulatory approvals for rate increases and prudent capital deployment. Long-term risks include climate-related water scarcity and rising interest rates, but the company’s entrenched market position provides resilience.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount