Aguas Andinas

Tariff Increases And Renewed Networks Will Secure Future Stability

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

24.1%

-2.7%

24.1%

-2.7%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

CL$401.259.8% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Increased 0.66%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 0.69%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 0.24%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 1.29%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 1.48%

AnalystConsensusTarget has increased future PE multiple from 16.1x to 18.0x.

AnalystConsensusTarget Fair Value

CL$401.25

9.8% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

4.87%

Water Utilities revenue growth rate

0.19%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.14%

Calculation

CL$200.33b

Earnings '28

16.20x

PE Ratio '28

CL$3.24t

Market Cap '28

CL$3.24t

Market Cap '28

6.12b

No. shares '28

CL$530.28

Share Price '28

CL$530.28 Share Price '28

Discounted to 2025 @ 9.75% p.a.

CL$401.19

Fair Value '25