$35.16
Near FV▼ -14.4% against the close used
Model range $10.63 – $67.12
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$10.63Fair value$35.16Bull$67.12
FairClose
52-week traded range
52W low $36.2552W high $42.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Essential Utilities closed at $41.07, 16.8% above the consensus fair value of $35.16 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 18.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$34.36
-16.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
$35.00
-14.8%
√(22.5 × EPS × BVPS)
EPS=2.2, BVPS=24.74 · outside Graham range (P/E 18.7, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
$44.00
+7.1%
EPS × 20x (sector P/E)
EPS=2.2, Sector P/E=20x
Peter Lynch (PEG)
$10.63
-74.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.2, g=4.8%
EV/EBITDA
$30.41
-26.0%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=1.34B
Dividend Discount (DDM)
$67.12
+63.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.31, r=10%, g=4.8%
Book Value (P/B)
$18.90
-54.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.74, ROE=8.8%, g=4.8%, r=10%
Reverse DCF
$41.07
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 4.8%
Margin of Safety
$28.34
-31.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37.79, 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.