Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
A
UtilitiesUtilities - Regulated WaterUnited States
AWK.US · American Water Works Company, Inc.
NYQ · US · USD
Latest price132.48 USD
30D+0.6%
Vs. base value+54.1%
Research summary
AWK.US latest organized financial period shows revenue grew +9.74% YoY and net income grew +5.71% YoY. Current price is about 132 USD, while the model base case is about 85.99 USD; the current price sits +54.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income1B USD
Free cash flow-1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price132.48 USD
Base value85.99 USD
Vs. base+54.1%
Price date2026/04/28
85.99 USD85.99 USD85.99 USD
+54.06%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
141.11 USD210.97 USD263.25 USD
-37.2%
210.97 USDCurrent price is 37.2% below the base model value.
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
85.99 USD85.99 USD85.99 USD
+54.06%
85.99 USDCurrent price is 54.1% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 5B USD | 1B USD | -1B USD | 5.69 |
| 2024/12/30 | Annual | 5B USD | 1B USD | -963M USD | 5.39 |
| 2023/12/30 | Annual | 4B USD | 944M USD | -860M USD | 4.9 |
| 2022/12/30 | Annual | 4B USD | 820M USD | -1B USD | 4.51 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement