Essential Utilities, Inc.
Bear Case (25th pct.)
-51.0% vs price
Base Case (Median)
-27.8% vs price
Bull Case (75th pct.)
-19.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-50.17 | -226.1% | High (40%) |
| PE Comparable | $29.34 | -26.3% | Medium (25%) |
| Growth Trajectory DCF | $16.61 | -58.3% | Medium (20%) |
| Graham Number | $32.86 | -17.4% | Medium (40%) |
| EV/EBITDA | $48.79 | 22.6% | Medium (20%) |
| Earnings Power Value | $28.17 | -29.2% | Medium (50%) |
Based on 6 out of 8 methods, WTRG appears overvalued at the current price of $39.80. The base case fair value of $28.75 implies 27.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.