investorscraft@gmail.com

Intrinsic ValueGlobal Water Resources, Inc. (GWRS)

Previous Close$8.67
Intrinsic Value
Upside potential
Previous Close
$8.67

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

Global Water Resources, Inc. operates as a water resource management company focused on the acquisition, ownership, and operation of regulated water, wastewater, and recycled water utilities in Arizona. The company’s core revenue model is built on providing essential water services to residential, commercial, and industrial customers, supported by long-term regulatory frameworks that ensure stable cash flows. GWRS differentiates itself through its integrated approach to water conservation, leveraging advanced metering infrastructure and smart water technologies to enhance efficiency and sustainability. Positioned in a water-scarce region, the company benefits from increasing demand for reliable water solutions amid population growth and climate challenges. Its market leadership is reinforced by strategic acquisitions and partnerships, allowing it to expand its service footprint while maintaining high operational standards. The company’s focus on regulatory compliance and environmental stewardship further strengthens its reputation as a trusted utility provider in the Southwest.

Revenue Profitability And Efficiency

In FY 2024, GWRS reported revenue of $52.7 million and net income of $5.8 million, reflecting a net margin of approximately 11%. Operating cash flow stood at $21.8 million, indicating strong cash generation from core operations. Capital expenditures of $32.3 million highlight ongoing investments in infrastructure and technology to support growth and efficiency. The company’s disciplined cost management and regulatory rate adjustments contribute to stable profitability.

Earnings Power And Capital Efficiency

GWRS demonstrated diluted EPS of $0.24, with its earnings power supported by a regulated utility model that ensures predictable returns. The company’s capital efficiency is evident in its ability to fund growth while maintaining financial stability. High capital expenditures relative to operating cash flow suggest a focus on long-term asset development, which is typical for utility companies with significant infrastructure needs.

Balance Sheet And Financial Health

The company’s balance sheet shows $9.0 million in cash and equivalents against total debt of $124.8 million, indicating a leveraged but manageable position. The regulated nature of its business provides steady cash flows to service debt. GWRS’s financial health is further supported by its ability to generate consistent operating cash flow, which mitigates liquidity risks despite high capital spending.

Growth Trends And Dividend Policy

GWRS has maintained a dividend payout of $0.30246 per share, reflecting its commitment to returning capital to shareholders. Growth is driven by organic demand in its service areas and strategic acquisitions. The company’s focus on water conservation and infrastructure expansion positions it to capitalize on regional water scarcity trends, supporting long-term revenue growth.

Valuation And Market Expectations

The company’s valuation reflects its stable utility business model, with market expectations centered on regulated rate increases and operational efficiency. Investors likely value GWRS for its defensive characteristics and dividend yield, though high capital expenditures may weigh on near-term earnings growth. The stock’s performance will depend on execution of growth initiatives and regulatory outcomes.

Strategic Advantages And Outlook

GWRS benefits from its strategic focus on water scarcity solutions and regulatory expertise, which provide a competitive moat. The outlook is positive, supported by population growth in Arizona and increasing demand for sustainable water management. Risks include regulatory changes and climate-related challenges, but the company’s proactive investments in technology and infrastructure position it well for future opportunities.

Sources

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