investorscraft@gmail.com

Intrinsic ValueAmerican Water Works Company, Inc. (0HEW.L)

Previous Close£127.61
Intrinsic Value
Upside potential
Previous Close
£127.61

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

American Water Works Company, Inc. is a leading provider of water and wastewater services in the United States, operating in a highly regulated and essential utility sector. The company serves approximately 3.4 million active customers across 14 states, with a diversified client base including residential, commercial, industrial, and public sector entities. Its infrastructure includes extensive treatment plants, pipelines, and storage facilities, ensuring reliable service delivery. As the largest publicly traded water utility in the U.S., American Water benefits from stable demand, regulatory frameworks that support predictable returns, and a geographically diversified footprint. The company’s military and municipal contracts further enhance its revenue streams, providing long-term stability. Its scale and operational efficiency position it as a low-risk investment in the utilities sector, with a focus on sustainable water management and infrastructure investment.

Revenue Profitability And Efficiency

In its latest fiscal year, American Water reported revenue of $4.68 billion, with net income reaching $1.05 billion, reflecting a robust margin for a utility company. The diluted EPS of $5.39 underscores its earnings power, while operating cash flow of $2.05 billion highlights strong cash generation. Capital expenditures of $2.86 billion indicate significant reinvestment in infrastructure, aligning with long-term growth and regulatory requirements.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a regulated rate base, ensuring steady returns on invested capital. Its operating cash flow covers capital expenditures, demonstrating efficient capital allocation. The high level of reinvestment in infrastructure underscores its commitment to maintaining and expanding service reliability, which is critical for future earnings stability.

Balance Sheet And Financial Health

American Water’s balance sheet shows $96 million in cash and equivalents against total debt of $14.11 billion, reflecting the capital-intensive nature of the utility sector. The debt level is manageable given the stable cash flows and regulated business model. The company’s financial health is further supported by its ability to generate consistent operating cash flow, ensuring liquidity for debt servicing and investments.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through regulated rate increases and strategic acquisitions. Its dividend per share of $3.1225 reflects a commitment to returning value to shareholders, supported by predictable cash flows. Future growth is expected to be driven by infrastructure investments and expansion into underserved markets.

Valuation And Market Expectations

With a market capitalization of $27.65 billion and a beta of 0.73, American Water is valued as a low-volatility utility stock. The market expects steady performance, given its regulated revenue streams and essential service offering. Valuation metrics are likely aligned with sector peers, reflecting its stable earnings profile.

Strategic Advantages And Outlook

American Water’s strategic advantages include its scale, regulatory protections, and diversified customer base. The outlook remains positive, with opportunities for growth in infrastructure modernization and environmental sustainability initiatives. The company is well-positioned to benefit from increasing demand for reliable water services and regulatory support for capital investments.

Sources

Company filings, Bloomberg

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