investorscraft@gmail.com

Intrinsic ValueThe York Water Company (YORW)

Previous Close$33.58
Intrinsic Value
Upside potential
Previous Close
$33.58

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

The York Water Company operates as a regulated utility, providing water and wastewater services to residential, commercial, and industrial customers in Pennsylvania. As the oldest investor-owned water utility in the U.S., it holds a stable, monopoly-like position in its service territories, supported by regulatory frameworks that ensure predictable revenue streams. The company’s core revenue model is driven by rate-based investments in infrastructure, approved by the Pennsylvania Public Utility Commission, ensuring cost recovery and modest returns. York Water’s market position is reinforced by its essential service nature, low demand elasticity, and long-term customer relationships. Its operational focus on water treatment, distribution, and wastewater management aligns with stringent environmental regulations, providing a defensive industry profile. The company’s geographic concentration in south-central Pennsylvania offers growth opportunities through organic customer expansion and strategic acquisitions, though its regulated status limits aggressive margin expansion.

Revenue Profitability And Efficiency

In FY 2024, York Water reported revenue of $74.96 million, with net income of $20.33 million, reflecting a net margin of approximately 27.1%. The company’s profitability is supported by stable utility operations and regulated pricing structures. Operating cash flow stood at $30.56 million, indicating strong cash generation relative to earnings, though capital expenditures were negligible, suggesting deferred infrastructure investments or timing differences.

Earnings Power And Capital Efficiency

Diluted EPS of $1.42 demonstrates York Water’s consistent earnings power, driven by its regulated asset base and low operational volatility. The absence of reported capital expenditures in the period may indicate efficient capital allocation or timing adjustments, though further context is needed. The company’s ability to maintain profitability with minimal capex highlights the capital-light nature of its utility model.

Balance Sheet And Financial Health

York Water’s balance sheet shows total debt of $205.56 million, reflecting its reliance on debt financing for infrastructure projects, typical for utilities. Cash reserves were minimal at $1,000, suggesting aggressive working capital management or short-term liquidity needs. The company’s regulated status and predictable cash flows likely support its debt servicing capacity, though leverage metrics warrant monitoring.

Growth Trends And Dividend Policy

The company’s growth is tied to regulated rate increases and modest customer base expansion. A dividend of $0.6408 per share underscores its commitment to shareholder returns, supported by stable cash flows. However, growth prospects are constrained by the regulated utility framework, limiting upside beyond inflation-linked rate adjustments.

Valuation And Market Expectations

York Water’s valuation likely reflects its defensive profile, with investors pricing in steady cash flows and dividend reliability. The absence of capex in the period may signal underinvestment or timing anomalies, potentially impacting future growth assumptions. Market expectations are anchored in regulatory predictability and low earnings volatility.

Strategic Advantages And Outlook

York Water’s strategic advantages include its entrenched market position, regulatory protections, and essential service offering. The outlook remains stable, with growth hinging on rate approvals and incremental customer additions. Risks include regulatory changes and aging infrastructure costs, though the company’s long-term track record supports resilience.

Sources

Company filings, Pennsylvania Public Utility Commission reports

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