Valuation Essential Utilities, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:03 03/07/2026 am IST			5-day change	1st Jan Change
39.38 ^USD	+3.55%		+1.89%	+2.66%

02/07	UBS Adjusts Essential Utilities Price Target to $46 From $43, Maintains Buy Rating	MT
23/06	Virginia Regulator Approves American Water-Essential Utilities Merger	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,570	12,519	10,203	9,974	10,855	11,169	-	-
Change	-	-7.74%	-18.5%	-2.24%	8.83%	2.9%	-	-
Enterprise Value (EV) ¹	19,618	19,335	17,265	17,710	19,102	20,235	20,991	21,608
Change	-	-1.44%	-10.71%	2.58%	7.86%	5.93%	3.74%	2.94%
P/E	32.1x	27x	20.1x	16.7x	17.4x	17.7x	16.5x	15.5x
PBR	2.67x	2.34x	1.73x	1.61x	1.58x	1.54x	1.48x	1.42x
PEG	-	4.51x	3.95x	1x	12.59x	12.81x	2.37x	2.4x
Capitalization / Revenue	7.23x	5.47x	4.97x	4.78x	4.39x	4.41x	4.15x	3.92x
EV / Revenue	10.4x	8.45x	8.41x	8.49x	7.72x	7.98x	7.8x	7.58x
EV / EBITDA	21.8x	19.7x	16.7x	15.7x	14.3x	13.8x	13.4x	12.8x
EV / EBIT	32.5x	29.2x	24.9x	23.4x	20.7x	19.7x	18.5x	17.4x
EV / FCF	-52.2x	-41.8x	-65x	-31.7x	-	-32x	-38.9x	-48x
FCF Yield	-1.92%	-2.39%	-1.54%	-3.16%	-	-3.12%	-2.57%	-2.08%
Dividend per Share ²	1.038	1.11	1.188	1.265	1.336	1.409	1.495	1.58
Rate of return	1.93%	2.33%	3.18%	3.48%	3.48%	3.58%	3.8%	4.01%
EPS ²	1.67	1.77	1.86	2.17	2.2	2.23	2.385	2.539
Distribution rate	62.1%	62.7%	63.9%	58.3%	60.7%	63.2%	62.7%	62.2%
Net sales ¹	1,878	2,288	2,054	2,086	2,475	2,535	2,691	2,851
EBITDA ¹	900.7	982.4	1,036	1,127	1,338	1,464	1,569	1,691
EBIT ¹	602.7	661.2	692.1	757.7	921	1,029	1,133	1,241
Net income ¹	431.6	465.2	498.2	595.3	616.4	647.9	695.6	745.6
Net Debt ¹	6,048	6,816	7,062	7,736	8,247	9,066	9,822	10,439
Reference price ²	53.69	47.73	37.35	36.32	38.36	39.38	39.38	39.38
Nbr of stocks (in thousands)	2,52,743	2,62,291	2,73,166	2,74,611	2,82,976	2,83,633	-	-
Announcement Date	23/02/22	27/02/23	22/02/24	26/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESSENTIAL UTILITIES, INC.	17.66x	7.98x	13.82x	3.58%	1.12TCr
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	16.21x	5.92x	9.35x	2.72%	2.06TCr
UNITED UTILITIES GROUP PLC	13.97x	7.35x	12.32x	4.1%	1.34TCr
SEVERN TRENT PLC	18x	6.59x	13.22x	4.33%	1.21TCr
AMERICAN STATES WATER COMPANY	23.48x	-	-	2.45%	332.2Cr
CALIFORNIA WATER SERVICE GROUP	20.5x	-	-	2.67%	300.64Cr
PENNON GROUP PLC	22.92x	5.3x	12.7x	6.26%	303.38Cr
BEIJING CAPITAL ECO-ENVIRONMENT PROTECTION GROUP CO., LTD.	10.73x	-	-	-	301.73Cr
CHENGDU XINGRONG ENVIRONMENT CO., LTD.	9.02x	-	-	-	285.87Cr
ZHONGSHAN PUBLIC UTILITIES GROUP CO.,LTD	7.83x	-	-	3.88%	245.43Cr
Average	16.03x	6.63x	12.28x	3.75%	748.98Cr
Weighted average by Cap.	16.31x	6.72x	11.78x	3.59%