Consolidated Water Co. Ltd. (CWCO)
Water Supply
Latest Price
$28.15
TTM P/E
28.43
Normalized P/E
24.56
Div Yield
1.99%
Book Value
14.10
P/B Ratio
2.00
Valuation metrics
adjust assumptions →EPS: $1.14
Book value / share: $13.85
Formula: √(22.5 × EPS × BVPS)
Graham Number
$18.85
33% downside
Norm. op. income: $9M (median of 7yr)
Tax rate: 7%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$13.17
53% downside
Base FCF: $14M (median of recent 5yr)
Growth: 18%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$46.59
+66% upside
EPS: $1.14
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$28.50
+1% upside