DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

American Water Works Company, Inc. (AWK)

Utilities | Regulated Water

Today's Price

$133.82

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.1% | CAGR (5y): 8.52%

Diluted Shares Growth Rate

Regression: 0.91% | CAGR (5y): 1.39%

Dividend Growth Rate

Regression: 9.68% | CAGR (5y): 8.4%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.97x)

Discount Rate