investorscraft@gmail.com

Intrinsic ValueEssential Utilities, Inc. (WTRG)

Previous Close$38.31
Intrinsic Value
Upside potential
Previous Close
$38.31

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

Essential Utilities, Inc. operates as a regulated water and wastewater utility company, serving approximately 5 million customers across 10 states in the U.S. The company generates stable revenue through long-term contracts and rate-regulated operations, ensuring predictable cash flows. Its core business includes water distribution, treatment, and wastewater services, positioning it as a critical infrastructure provider in a defensive sector with low demand elasticity. Essential Utilities leverages its scale and regulatory expertise to maintain a strong market position, supported by consistent capital investments in infrastructure. The company’s focus on operational efficiency and compliance with environmental standards further solidifies its reputation as a reliable utility provider. Its diversified geographic footprint mitigates regional risks, while its regulated model provides resilience against economic cycles, making it a low-volatility investment in the utilities sector.

Revenue Profitability And Efficiency

Essential Utilities reported revenue of $2.09 billion for FY 2024, with net income of $595.3 million, reflecting a net margin of approximately 28.5%. The company’s diluted EPS stood at $2.17, demonstrating robust profitability. Operating cash flow of $770.3 million highlights its ability to convert earnings into cash, though significant capital expenditures of $1.33 billion indicate heavy reinvestment in infrastructure to support growth and regulatory compliance.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its regulated utility model, which ensures steady returns on invested capital. Essential Utilities’ capital efficiency is evident in its ability to fund substantial infrastructure projects while maintaining profitability. The high capital expenditure relative to operating cash flow suggests a focus on long-term asset growth, which is typical for utilities with significant infrastructure needs.

Balance Sheet And Financial Health

Essential Utilities’ balance sheet shows total debt of $7.73 billion, reflecting the capital-intensive nature of its operations. Cash and equivalents were modest at $9.2 million, indicating reliance on external financing for large projects. The company’s financial health is supported by its regulated revenue streams, which provide stable cash flows to service debt and fund operations.

Growth Trends And Dividend Policy

Essential Utilities has demonstrated consistent growth through acquisitions and organic investments in infrastructure. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.302, appealing to income-focused investors. Its growth strategy aligns with regulatory frameworks, ensuring sustainable expansion while maintaining dividend stability.

Valuation And Market Expectations

The company’s valuation reflects its defensive characteristics and stable earnings profile. Market expectations are likely anchored to its regulated returns and dividend yield, with investors valuing its low-risk business model. The high capital expenditure suggests future growth potential, which may be priced into its current valuation.

Strategic Advantages And Outlook

Essential Utilities’ strategic advantages include its regulated monopoly status, diversified customer base, and focus on infrastructure resilience. The outlook remains positive, supported by increasing demand for water services and regulatory support for infrastructure investments. The company is well-positioned to capitalize on long-term trends in utility sector consolidation and environmental sustainability.

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