Valuation WaterBridge Infrastructure LLC

Stocks

Market Closed - NYSE Other stock markets 01:30:02 11/07/2026 am IST			5-day change	1st Jan Change
33.71 ^USD	-2.40%		+7.73%	+68.47%

23/06	WaterBridge Infrastructure Insider Sold Shares Worth $177,139,521, According to a Recent SEC Filing	MT
15/06	WaterBridge Infrastructure Forms Committee to Evaluate Corporate Conversion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	865.7	1,585	-	-
Change	-	83.07%	-	-
Enterprise Value (EV) ¹	2,259	3,309	3,324	3,091
Change	-	46.53%	0.44%	-7.01%
P/E	-	375x	259x	73.3x
PBR	4.1x	82.2x	33x	16.3x
PEG	-	-	5.8x	0x
Capitalization / Revenue	1.1x	1.76x	1.47x	1.23x
EV / Revenue	2.86x	3.67x	3.09x	2.41x
EV / EBITDA	5.61x	7.21x	6.11x	4.65x
EV / EBIT	26.9x	19.7x	15x	9.54x
EV / FCF	-19x	-26.1x	-58.3x	12x
FCF Yield	-5.26%	-3.84%	-1.71%	8.31%
Dividend per Share ²	-	0.2025	0.2138	0.2552
Rate of return	-	0.6%	0.63%	0.76%
EPS ²	-	0.09	0.13	0.46
Distribution rate	-	225%	164%	55.5%
Net sales ¹	790	901.2	1,075	1,284
EBITDA ¹	402.8	459.3	543.8	664.2
EBIT ¹	83.95	168.4	222.1	324
Net income ¹	-58.1	21.68	32.28	68.4
Net Debt ¹	1,393	1,724	1,739	1,506
Reference price ²	20.01	33.71	33.71	33.71
Nbr of stocks (in thousands)	43,265	47,016	-	-
Announcement Date	16/03/26	-	-	-

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.($)
WATERBRIDGE INFRASTRUCTURE LLC	383.78x	3.72x	7.29x	0.59%	162.39Cr
AMERICAN WATER WORKS COMPANY, INC.	21.47x	7.71x	13.36x	2.7%	2.55TCr
GUANGDONG INVESTMENT LIMITED	10.15x	2.79x	5.26x	6.37%	628.2Cr
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	18.6x	4.02x	9.64x	2.22%	476.83Cr
BEIJING ENTERPRISES WATER GROUP LIMITED	13.1x	4.18x	13.08x	7.73%	293.58Cr
H2O AMERICA	21.84x	5.47x	13.47x	2.87%	257.15Cr
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.33x	2.24x	5.45x	4.41%	217.91Cr
MANILA WATER COMPANY, INC.	6.4x	5.83x	8.45x	6.19%	165.24Cr
TTW	12.38x	-	-	6.06%	118.29Cr
Average	55.12x	4.49x	9.50x	4.35%	541Cr
Weighted average by Cap.	30.01x	5.90x	11.16x	3.64%