
Essential Utilities Inc
NYSE:WTRG

Intrinsic Value
The intrinsic value of one
WTRG
stock under the Base Case scenario is
54.27
USD.
Compared to the current market price of 40.64 USD,
Essential Utilities Inc
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Essential Utilities Inc
Fundamental Analysis

The rapid expansion into natural gas distribution through the Peoples acquisition increases regulatory complexity and may strain Essential Utilities’ historically water-focused leadership, risking integration challenges and potential cost overruns.
Essential Utilities’ core water operations benefit from stable regulated returns, providing reliable cash flows and a solid foundation for long-term profitability.

Revenue & Expenses Breakdown
Essential Utilities Inc
Balance Sheet Decomposition
Essential Utilities Inc
Current Assets | 485.9m |
Cash & Short-Term Investments | 9.2m |
Receivables | 166.5m |
Other Current Assets | 310.2m |
Non-Current Assets | 17.5B |
PP&E | 13.2B |
Intangibles | 2.3B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Essential Utilities Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Essential Utilities Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-277m
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
757.7m
USD
|
Other Expenses
|
-162.4m
USD
|
Net Income
|
595.3m
USD
|
WTRG Profitability Score
Profitability Due Diligence
Essential Utilities Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Essential Utilities Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
WTRG Solvency Score
Solvency Due Diligence
Essential Utilities Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
Essential Utilities Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WTRG Price Targets Summary
Essential Utilities Inc
According to Wall Street analysts, the average 1-year price target for
WTRG
is 46.03 USD
with a low forecast of 41.41 USD and a high forecast of 58.8 USD.
Dividends
Current shareholder yield for WTRG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WTRG
stock under the Base Case scenario is
54.27
USD.
Compared to the current market price of 40.64 USD,
Essential Utilities Inc
is
Undervalued by 25%.