$41.31
Above FV▼ -34.1% against the close used
Model range $3.74 – $58.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$3.74Fair value$41.31Bull$58.40
FairClose
52-week traded range
52W low $44.4452W high $65.43
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
H2O America closed at $62.66, 51.7% above the consensus fair value of $41.31 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 21.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$37.16
-40.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.3%, r=10%, tg=3%, n=10yr
Graham Number
$55.85
-10.9%
√(22.5 × EPS × BVPS)
EPS=2.92, BVPS=47.47 · outside Graham range (P/E 21.5, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
$58.40
-6.8%
EPS × 20x (sector P/E)
EPS=2.92, Sector P/E=20x
Peter Lynch (PEG)
$3.74
-94.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2.92, g=1.3%
EV/EBITDA
$37.04
-40.9%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=298.02M
Dividend Discount (DDM)
$21.41
-65.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.68, r=10%, g=2%
Book Value (P/B)
$17.56
-72.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47.47, ROE=5.6%, g=3%, r=10%
Reverse DCF
$62.66
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: 1.3%
Margin of Safety
$37.85
-39.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=50.47, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.