California Water Service Group

Capital Investment In Water Infrastructure Will Expand Regulated Base

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

04 Sep 24

Updated

30 Apr 25

AnalystConsensusTarget's Fair Value

US$55.50

14.9% undervalued

10 Sep

US$47.24

-9.8%

4.1%

-9.8%

4.1%

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

Author's Valuation

US$55.514.9% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates7

Shared on30 Apr 25
Fair value Increased 6.10%

Shared on17 Apr 25
Fair value Decreased 1.77%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Increased 0.45%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Decreased 7.00%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Increased 0.46%

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on11 Mar 25
Fair value Decreased 0.46%

AnalystConsensusTarget has increased revenue growth from 1.4% to 1.7%.

AnalystConsensusTarget Fair Value

US$55.5

14.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.79%

Water Utilities revenue growth rate

0.18%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.78%

Calculation

US$187.94m

Earnings '28

21.21x

PE Ratio '28

US$3.99b

Market Cap '28

US$3.99b

Market Cap '28

59.91m

No. shares '28

US$66.54

Share Price '28

US$66.54 Share Price '28

Discounted to 2025 @ 6.78% p.a.

US$54.66

Fair Value '25

Capital Investment In Water Infrastructure Will Expand Regulated Base

Shared on30 Apr 25Fair value Increased 6.10%

Shared on17 Apr 25Fair value Decreased 1.77%

Shared on09 Apr 25Fair value Increased 0.45%

Shared on02 Apr 25Fair value Decreased 7.00%

Shared on26 Mar 25Fair value Increased 0.46%

Shared on19 Mar 25

Shared on11 Mar 25Fair value Decreased 0.46%

Shared on30 Apr 25
Fair value Increased 6.10%

Shared on17 Apr 25
Fair value Decreased 1.77%

Shared on09 Apr 25
Fair value Increased 0.45%

Shared on02 Apr 25
Fair value Decreased 7.00%

Shared on26 Mar 25
Fair value Increased 0.46%

Shared on11 Mar 25
Fair value Decreased 0.46%