US · AWR
American States Water Company
- Sector
- Utilities · Regulated Water
- Headquarters
- San Dimas, CA 91773-1207
- Website
- aswater.com
Price · as of 2025-12-31
$75.21
Market cap 2.89B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $56.52 | -24.85% |
| Intrinsic Value(DCF) | $32.40 | -56.92% |
| Graham-Dodd Method(GD) | $14.99 | -80.07% |
| Graham Formula(GF) | $61.82 | -17.8% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.87 | $9.88 | $0.00 | $8.79 | $15.84 |
| 2012 | $21.19 | $14.58 | $0.00 | $18.28 | $27.12 |
| 2013 | $24.28 | $16.18 | $0.83 | $9.43 | $15.05 |
| 2014 | $32.34 | $20.04 | $2.67 | $16.95 | $10.73 |
| 2015 | $33.74 | $26.74 | $3.40 | $16.11 | $10.68 |
| 2016 | $35.41 | $18.30 | $3.49 | $16.74 | $5.47 |
| 2017 | $44.65 | $21.48 | $3.36 | $8.99 | $17.20 |
| 2018 | $61.41 | $31.20 | $2.24 | $15.61 | $12.81 |
| 2019 | $77.79 | $43.39 | $2.37 | $10.37 | $37.03 |
| 2020 | $65.03 | $35.62 | $5.16 | $9.89 | $25.78 |
| 2021 | $76.86 | $42.53 | $1.53 | $10.33 | $26.15 |
| 2022 | $79.04 | $41.25 | $5.98 | $6.90 | $14.41 |
| 2023 | $68.82 | $51.74 | $14.81 | $13.03 | $95.98 |
| 2024 | $77.45 | $43.09 | $11.55 | $13.64 | $25.88 |
| 2025 | $74.79 | $56.52 | $2.47 | $14.99 | $61.82 |
AI valuation
Our deep-learning model estimates American States Water Company's (AWR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $56.52
- Current price
- $75.21
- AI upside
- -24.85%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$32.40
-56.92% upside
Graham-Dodd
$14.99
-80.07% upside
Graham Formula
$61.82
-17.8% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AWR | American States Water Com… | $75.21 | 2.89B | -25% | -57% | -80% | -18% | 22.18 | 2.76 | 4.38 | 15.10 | 351.56 | 2.76 | 50.77% | 30.89% | 19.82% | 13.23% | 8.22% | 4.98% | 0.90 | 4.35 | 1.32 | 0.96 | 3.66 | 631.00% | 1052.00% | -7866.00% | -0.25% | 1.32 | -0.37% | 2.59% | 57.40% | 2.59% | 18.73 | -536.82 | 5.79 | 1.87 |
| AVA | Avista Corporation | $40.62 | 3.31B | -31% | -61% | -62% | -44% | 16.75 | 1.19 | 1.65 | 9.98 | 381.87 | 1.22 | 24.19% | 18.02% | 9.83% | 7.28% | 5.39% | 2.33% | 1.22 | 2.39 | 20.25 | 7.72 | 5.04 | 439.00% | 134.00% | -1020000.00% | -3.12% | 13.03 | -1.73% | 4.92% | 82.40% | 4.92% | 18.44 | -64.65 | 3.32 | 30.44 |
| CEPU | Central Puerto S.A. | $15.69 | 2.36B | -53% | -69% | -34% | -75% | 45347.62 | 1.36 | 3.33 | 8.26 | — | 1.39 | 39.51% | 26.72% | 6.72% | 0.00% | 3.97% | 0.00% | 0.21 | 3.43 | 1.48 | 1.25 | 1.20 | -8461.00% | 810.00% | -7430.00% | 0.00% | 0.00 | 0.00% | 0.00% | 33.60% | 13.18% | 13.15 | 30048.95 | 3.51 | 2.47 |
| CPK | Chesapeake Utilities Corp… | $135.97 | 3.22B | -8% | -49% | -72% | +13% | 22.87 | 2.01 | 3.45 | 12.98 | 169.46 | 2.98 | 31.62% | 27.70% | 15.09% | 9.39% | 6.13% | 3.68% | 1.02 | 3.54 | 0.45 | 0.29 | 4.38 | 1350.00% | 1814.00% | 8542.00% | -6.70% | 0.44 | -7.04% | 1.89% | 43.30% | 1.89% | 18.81 | -22.55 | 5.21 | 1.36 |
| CWT | California Water Service … | $45.08 | 2.69B | -32% | -56% | -56% | -78% | 21.15 | 1.60 | 2.70 | 7.41 | — | 1.63 | 36.74% | 18.16% | 12.82% | 7.68% | 6.83% | 2.36% | 0.00 | 2.72 | 0.85 | 0.12 | -0.14 | -3385.00% | -354.00% | -26815.00% | 11.19% | 0.72 | 13.08% | 2.73% | 57.80% | 54.37% | 14.62 | 8.77 | 2.65 | 0.86 |
| EE | Excelerate Energy, Inc. | $40.25 | 1.29B | +62,142% | -22% | -57% | +64% | 0.01 | 1.84 | 1.02 | 2.59 | 0.95 | 14.22 | 32.19% | 24.50% | 3.19% | 28538.84% | 46.24% | 4761.96% | 0.54 | 3.20 | 2.43 | 2.00 | -0.41 | 79.00% | 4426.00% | 22724030.00% | 23769.36% | 1487.49 | 53479.08% | 0.68% | 0.00% | 27.09% | 3.60 | 0.00 | 0.88 | 1.10 |
| FLNC | Fluence Energy, Inc. | $15.54 | 2.03B | +235% | +367,455% | -92% | -82% | -45.92 | 7.27 | 1.38 | -166.07 | — | 9.25 | 13.07% | -2.05% | -2.14% | -15.08% | -50.53% | -3.19% | 0.91 | — | 1.51 | 1.04 | 17.65 | -40833.00% | -1615.00% | -38881.00% | -5.62% | -0.11 | -191.20% | 0.00% | 0.00% | 0.02% | -60.91 | -16.10 | 1.25 | 2.17 |
| HTO | H2O America | $53.79 | 1.93B | -16% | -40% | -39% | — | 19.03 | 1.27 | 10.05 | 8.48 | 408.46 | 1.27 | 192.65% | 93.20% | 52.82% | 7.06% | 6.80% | 3.01% | 0.02 | 1.99 | 0.42 | 0.00 | 0.10 | 466.00% | -7405.00% | -23225.00% | 12.54% | 0.90 | 10.31% | 3.00% | 57.20% | 94.96% | 10.92 | 8.07 | 10.17 | 2.57 |
| KEN | Kenon Holdings Ltd. | $77.89 | 4.06B | +18% | -63% | -63% | +138% | 2.27 | 0.89 | 1.91 | 6.66 | — | 0.94 | 19.14% | 6.32% | 79.55% | 45.11% | 1.49% | 15.24% | 0.80 | 0.52 | 6.91 | 6.83 | 1.13 | -35656.00% | 860.00% | 3661.00% | -5.26% | 1.45 | -4.19% | 13.95% | 31.60% | 58.56% | 32.82 | -20.62 | 2.07 | 1.57 |
| MGEE | MGE Energy, Inc. | $82.02 | 3B | -19% | -59% | -68% | -21% | 22.01 | 2.29 | 4.02 | 12.47 | 187.89 | 2.29 | 97.31% | 22.95% | 18.27% | 10.72% | 7.20% | 4.54% | 0.62 | 5.05 | 0.78 | 0.39 | 2.66 | 1171.00% | 985.00% | -29576.00% | -2.67% | 0.90 | -3.89% | 2.26% | 49.70% | 2.26% | 22.28 | -47.53 | 5.11 | 1.73 |
| RNW | ReNew Energy Global Plc | $5.52 | 2.01B | +102% | -43% | -33% | -42% | 22.10 | 1.97 | 2.29 | 10.76 | 219.27 | 2.90 | 91.15% | 53.48% | 3.93% | 9.21% | 3.29% | 1.09% | 6.50 | 86.76 | 0.60 | 0.52 | 8.53 | 1008.00% | 1936.00% | -6927.00% | -11.77% | 0.34 | -3.61% | 0.00% | 0.00% | 0.00% | 16.81 | -33.45 | 8.99 | 0.26 |
About American States Water Company
American States Water Company, through its subsidiaries, provides water and electric services to residential, commercial, industrial, and other customers in the United States. It operates through three segments: Water, Electric, and Contracted Services. The company purchases, produces, distributes, and sells water, as well as distributes electricity. As of December 31, 2021, American States Water Company provided water service to 262,770 customers located throughout 10 counties in the State of California; and distributed electricity to 24,656 customers in San Bernardino County mountain communities in California. The company also provides water and/or wastewater services, including the operation, maintenance, and construction of facilities at the water and/or wastewater systems at various military installations. American States Water Company was incorporated in 1929 and is based in San Dimas, California.
- CEO
- Robert J. Sprowls
- Employees
- 517
- Beta
- 0.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.40 ÷ $75.21) − 1 = -56.92% (DCF, example).