AWK · American Water Works Company, Inc.

$132.682026-07-21

Sector: Utilities; Industry: Regulated Water; Sub-Industry: Water Utilities

Intrinsic Value Range Comparison · Mulya.ai

Bull

$17

-86.9% vs market

Base · active

$0

-107.5% vs market

Bear

$0

-100.3% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $0

Base $-10

Bull $17

Median $131

Market $133

Market Price $133

Mulya.ai Base $-10

Analysts Median $131

Mulya.ai IV range ($0 · $17)

Analysts Range ($124 · $140)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q1	$4.2B	—	35.5%	21.7%	$1.2B	−$2.2B	−$981MM	7.1%	—	5.2%	$22.5B	$4.84	—
2024.Q4	$4.2B	0.0%	35.5%	22.7%	$1.2B	−$2.6B	−$1.4B	7.6%	—	5.0%	$24.3B	$4.84	—
2025.Q1	$4.7B	10.6%	36.7%	22.8%	$1.3B	−$2.5B	−$1.1B	7.5%	—	5.4%	$24.9B	$5.39	—
2025.Q4	$4.7B	0.0%	36.7%	21.9%	$1.3B	−$2.4B	−$1.1B	7.5%	—	5.2%	$26.5B	$5.39	—
2026.Q1	$5.2B	11.1%	36.5%	21.9%	$1.5B	−$2.5B	−$979MM	7.4%	—	5.6%	$26.5B	$5.65	13.6
italics below = DCF projection · 10yr Rev CAGR: 6.7%
2027.Q1	$5.4B	+4.6%	37.0%	21.7%	$1.6B	−$678MM	$901MM	7.4%	$839MM	5.9%	$27.2B	$8.10	16.4
2028.Q1	$5.8B	+6.5%	37.0%	21.5%	$1.7B	−$1.2B	$512MM	7.5%	$444MM	6.1%	$28.4B	$8.65	15.3
2029.Q1	$6.3B	+8.4%	37.0%	21.3%	$1.8B	−$2.0B	−$127MM	7.6%	−$102MM	6.2%	$30.3B	$9.40	14.1
2030.Q1	$7.1B	+13.2%	37.0%	21.1%	$2.1B	−$4.8B	−$2.7B	7.8%	−$2.0B	6.3%	$35.2B	$10.66	12.4
2031.Q1	$7.6B	+7.3%	37.0%	20.9%	$2.2B	−$2.7B	−$483MM	7.9%	−$334MM	6.1%	$37.9B	$11.46	11.6

Term. Yr+	$10.3B	4.1%	30.1%	20.0%	$2.5B	−$1.2B	$1.3B	8.6%	$13.5B	8.6%	—	—	—

Active scenario IV: $0 (-107.5% vs market)