Valuation California Water Service Group

Stocks

Market Closed - NYSE 23:00:02 21/10/2026 +03			5-day change	1st Jan Change
45.91 ^USD	-1.21%		+0.20%	+5.95%

10-15	California Water Service Group Prices $125,000,000 Of Senior Unsecured Notes And California Water Service Company Prices $150,000,000 Of First Mortgage Bonds	CI
10-15	California Water Service Prices $125 Million of Notes; Unit Cal Water Prices $150 Million of Bonds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,780	3,325	2,993	2,696	2,582	2,839	-	-
Change	-	-12.06%	-9.96%	-9.94%	-4.22%	9.95%	-	-
Enterprise Value (EV)	3,780	4,388	4,187	2,696	2,582	2,839	2,839	2,839
Change	-	16.08%	-4.58%	-35.62%	-4.22%	9.95%	0%	0%
P/E	36.7x	34.3x	57x	13.9x	20.2x	18x	17x	15.9x
PBR	-	2.56x	2.09x	-	-	-	-	-
PEG	-	-3.54x	-1.2x	0x	-0.6x	1x	3.1x	2.24x
Capitalization / Revenue	4.78x	3.93x	3.77x	2.6x	2.58x	2.6x	2.43x	2.28x
EV / Revenue	0x	0x	0x	0x	0x	2.6x	2.43x	2.28x
EV / EBITDA	0x	0x	0x	0x	0x	7.36x	6.48x	5.69x
EV / EBIT	0x	0x	0x	0x	0x	12.5x	11x	9.71x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.92	1	1.04	1.12	1.24	1.34	1.445	1.555
Rate of return	1.28%	1.65%	2.01%	2.47%	2.86%	2.92%	3.15%	3.39%
EPS ²	1.96	1.77	0.91	3.25	2.15	2.555	2.695	2.887
Distribution rate	46.9%	56.5%	114%	34.5%	57.7%	52.4%	53.6%	53.9%
Net sales ¹	790.9	846.4	794.6	1,037	1,000	1,093	1,167	1,244
EBITDA ¹	238.3	245.5	183.2	395.1	336.4	385.5	437.8	499
EBIT ¹	129.6	130.9	61.95	261	189.9	226.5	257.5	292.5
Net income ¹	101.1	96.01	51.91	190.8	128.2	153.7	175.2	193
Net Debt	-	1,064	1,194	-	-	-	-	-
Reference price ²	71.86	60.64	51.87	45.33	43.33	45.91	45.91	45.91
Nbr of stocks (in thousands)	52,608	54,824	57,711	59,473	59,591	61,839	-	-
Announcement Date	2/24/22 A	3/1/23 A	2/29/24 A	2/27/25 A	2/25/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CALIFORNIA WATER SERVICE GROUP	17.97x	-	-	2.92%	2.84B
AMERICAN WATER WORKS COMPANY, INC.	22.15x	7.85x	13.75x	2.61%	26.78B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	17.83x	6.14x	10.4x	2.78%	22.35B
UNITED UTILITIES GROUP PLC	15.4x	7.71x	12.88x	3.74%	14.74B
SEVERN TRENT PLC	20.46x	6.79x	13.65x	4.05%	12.99B
ESSENTIAL UTILITIES, INC.	18.56x	8.33x	14.62x	3.46%	11.56B
GUANGDONG INVESTMENT LIMITED	11.67x	3.19x	6.07x	5.57%	7.35B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	18.9x	3.9x	10.03x	2.96%	4.75B
EMIRATES CENTRAL COOLING SYSTEMS CORPORATION	14.42x	5.11x	10.67x	5.82%	4.14B
AMERICAN STATES WATER COMPANY	22.16x	-	-	2.55%	3.26B
Average	17.95x	6.13x	11.51x	3.65%	11.08B
Weighted average by Cap.	18.58x	6.77x	12.17x	3.39%