investorscraft@gmail.com

Intrinsic ValueAmerican Water Works Company, Inc. (AWC.DE)

Previous Close107.60
Intrinsic Value
Upside potential
Previous Close
107.60

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. operates as a leading regulated water and wastewater utility in the United States, serving approximately 3.4 million active customers across 14 states. The company’s diversified customer base includes residential, commercial, industrial, and public sector clients, supported by an extensive infrastructure of treatment plants, pipelines, and storage facilities. Its core revenue model is built on stable, regulated rate structures, ensuring predictable cash flows while maintaining essential water services for communities. As the largest publicly traded water utility in the U.S., American Water benefits from economies of scale and long-term contracts, including municipal partnerships and military base operations. The company’s strategic focus on infrastructure investment and operational efficiency reinforces its competitive moat in a sector characterized by high barriers to entry and regulatory oversight. Its market position is further strengthened by its ability to integrate acquisitions and expand services in underserved regions, aligning with growing demand for reliable water management solutions.

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 net margin of approximately 22.4%. The company’s operating cash flow of €2.05 billion underscores its ability to convert earnings into liquidity efficiently. Capital expenditures of €152 million highlight disciplined reinvestment in infrastructure, supporting long-term service reliability and regulatory compliance.

Earnings Power And Capital Efficiency

Diluted EPS stood at €5.39, demonstrating strong earnings power driven by regulated rate increases and operational scale. The company’s capital efficiency is evident in its ability to fund growth while maintaining healthy cash reserves of €96 million, though its total debt of €14.11 billion indicates leverage to support infrastructure investments.

Balance Sheet And Financial Health

American Water’s balance sheet reflects a regulated utility’s typical leverage, with total debt of €14.11 billion offset by stable cash flows. The company’s financial health is supported by its regulated asset base, which provides predictable revenue streams. However, investors should monitor debt levels relative to equity and cash flow coverage ratios.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through organic investments and acquisitions, supported by a dividend payout of €2.96 per share. Its dividend policy aligns with its earnings stability, offering investors a reliable income stream. Future growth is expected to be driven by regulatory rate cases and expansion into adjacent markets.

Valuation And Market Expectations

With a market capitalization of €24.46 billion and a beta of 0.73, American Water is valued as a low-volatility utility stock. The market appears to price in steady growth, reflecting confidence in its regulated business model and infrastructure investments.

Strategic Advantages And Outlook

American Water’s strategic advantages include its scale, regulatory expertise, and essential service offering, positioning it well for long-term stability. The outlook remains positive, with opportunities for incremental growth through rate increases and targeted acquisitions, though regulatory risks and climate-related challenges warrant ongoing attention.

Sources

Company filings, market data

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