General Rate Cases And AMI Deployment Will Secure Future Reliability

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

24 Sep 24

Updated

30 Apr 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-12.3%

7D

-0.6%

Loading

1Y

-12.3%

7D

-0.6%

You can edit this narrative until May 12 6:03 AM. Then, changes will post as Updates.

Author's Valuation

US$61.6724.4% undervalued

AnalystConsensusTarget Fair Value

Shared on 30 Apr 25

Fair value Increased 6.91%

AnalystConsensusTarget has increased revenue growth from 3.3% to 3.9%.

Shared on 23 Apr 25

Fair value Decreased 4.41%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 2.01%

AnalystConsensusTarget has decreased profit margin from 17.7% to 15.6% and increased future PE multiple from 18.4x to 21.4x.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 0.77%

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

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 11 Mar 25

Fair value Decreased 17%

AnalystConsensusTarget has increased revenue growth from 2.9% to 3.2% and decreased future PE multiple from 21.8x to 17.3x.

AnalystConsensusTarget Fair Value

US$61.67

24.4% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

11.33%

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.

%

0

Decrease

Increase

Current discount rate

6.96%

Calculation

US$125.70m

Earnings '28

x

25.08x

PE Ratio '28

=

US$3.15b

Market Cap '28

US$3.15b

Market Cap '28

/

42.16m

No. shares '28

=

US$74.78

Share Price '28

US$74.78 Share Price '28

Discounted to 2025 @ 6.78% p.a.

=

US$61.43

Fair Value '25