investorscraft@gmail.com

Intrinsic ValueAmerican States Water Company (AWR)

Previous Close$73.12
Intrinsic Value
Upside potential
Previous Close
$73.12

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 States Water Company operates as a regulated water utility, providing essential water and electric services primarily in California. The company generates revenue through long-term contracts with government entities, ensuring stable cash flows. Its core segments include water services, electric services, and contracted services, with water contributing the majority of revenue. Operating in a highly regulated industry, AWR benefits from predictable rate structures and a monopolistic market position in its service territories. The company’s focus on infrastructure investment and operational efficiency strengthens its competitive advantage. AWR’s market position is further reinforced by its role as a critical utility provider, ensuring consistent demand regardless of economic cycles. Its contracted services segment, which includes water and wastewater services for military bases, adds diversification and reduces reliance on purely regulated revenue streams. This dual focus on regulated and contracted operations provides resilience against regulatory or economic shocks.

Revenue Profitability And Efficiency

In FY 2024, AWR reported revenue of $595.5 million and net income of $119.3 million, reflecting a net margin of approximately 20%. The company’s operating cash flow of $198.7 million underscores its ability to convert revenue into cash efficiently. Capital expenditures of $232 million indicate ongoing investments in infrastructure, critical for long-term growth and regulatory compliance.

Earnings Power And Capital Efficiency

AWR’s diluted EPS of $3.17 demonstrates solid earnings power, supported by its regulated business model. The company’s capital efficiency is evident in its ability to fund significant capex while maintaining profitability. Its contracted services segment contributes to earnings stability, mitigating risks associated with purely regulated operations.

Balance Sheet And Financial Health

AWR’s balance sheet shows $26.7 million in cash and equivalents against total debt of $938.2 million, reflecting a leveraged but manageable position typical of utilities. The company’s ability to generate consistent operating cash flow supports its debt servicing capabilities, ensuring financial stability.

Growth Trends And Dividend Policy

AWR has a history of steady growth, driven by regulated rate increases and infrastructure investments. The company pays a reliable dividend, with $1.79 per share in FY 2024, appealing to income-focused investors. Its growth strategy emphasizes regulatory approvals for rate hikes and expansion of contracted services.

Valuation And Market Expectations

AWR’s valuation reflects its status as a stable utility with predictable earnings. The market likely prices in continued regulatory support and modest growth from infrastructure investments. Investors value its dividend yield and low volatility, typical of the water utility sector.

Strategic Advantages And Outlook

AWR’s strategic advantages include its regulated monopoly, diversified revenue streams, and essential service provision. The outlook remains positive, with regulatory frameworks ensuring steady returns. Challenges include rising interest rates impacting debt costs, but the company’s operational resilience positions it well for long-term performance.

Sources

10-K filing, company investor relations

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