SJW Rating

SJW Intrinsic Value

Key Highlights:
As of Mar 11, 2025 SJW Relative Value is $94.1, which is undervalued by 71.5%, compared to current share price of $54.9.
As of Mar 11, 2025 SJW DCF Value is $30.4, which is overvalued by 44.6%, compared to current share price of $54.9.
Methodology
Price per share, $
Current share price
54.9

SJW Share Price History

1W 0.8%
1M 5.3%
6M (4.2%)
YTD (13.3%)
1Y (2.9%)
3Y (10.7%)
5Y 0.8%
10Y 114.1%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

SJW Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$1,850.8M
Shares Outstanding
34M
Employees
1,000K
Valuation (LTM)
(10.0x)
19.7x
1.4x
6.8x
(10.0%)
Return on Capital
Earnings

SJW Stock Financials

SJW Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$748.4M +11.6% YoY

Operating Income

$170.5M +14.1% YoY

Net Income

$94.0M +10.6% YoY

SJW Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$195.5M +2.5% YoY

Free Cash Flow (FCF)

$195.5M +85.3% YoY

SJW Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$748.4M 11.6% YoY
$748.4M 92.7% YoY
100.0% margin
Operating income
$170.5M 14.1% YoY
22.8% margin
Other: $3,824.0K
Net interest: $71.4M
Operating expenses
$577.9M 141.8% YoY
Pre-tax income
$102.9M 13.2% YoY
13.8% margin
Net income
$94.0M 10.6% YoY
12.6% margin
Income tax
$8,970.0K
8.7% tax rate
SG&A
$105.8M 7.3% YoY
14.1% of revenue

SJW Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$1,956.2M
Current assets ($78.1M, 4.0% of total)
$1,306.0K (0.1%)
Other current assets
$76.8M (3.9%)
Non-current assets ($1,878.1M, 96.0% of total)
$42.1M (2.2%)
Other non-current assets
$1,818.0M (92.9%)
Financial position
$1,694.0K
$1,306.0K$3,000.0K
Cash & Short-term Investments
Total Debt

SJW Stock Ratios

SJW Earnings Surprises

Crunching data... Almost there!

SJW Dividends

SJW Dividend Yield

Crunching data... Almost there!

SJW Dividend Per Share

Competing with SJW

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$1,850.8M
6.6
$61.5
12.1% undervalued
(2.9%)
$748.4M
($185.1M)
11.6%
(24.7%)
62.1%
3.8%
0.3%
$28.3B
5.6
$67.0
53.3% overvalued
22.0%
$4,684.0M
($890.0M)
10.6%
(19.0%)
52.0%
4.8%
136.6%
$11.2B
7.4
$27.1
65.0% undervalued
6.6%
R$35.6B
R$4,122.4M
46.8%
11.6%
69.5%
43.5%
62.9%
$11.0B
6.2
$20.7
47.7% overvalued
13.9%
$2,086.1M
($559.4M)
1.6%
(26.8%)
49.9%
5.0%
124.6%
$3,041.3M
5.3
$46.9
41.3% overvalued
10.7%
$595.5M
($33.2M)
(0.0%)
(5.6%)
63.5%
7.0%
102.0%
$2,863.8M
6.2
$66.3
39.8% undervalued
1.5%
$1,036.8M
($179.9M)
30.5%
(17.4%)
60.3%
10.5%
4.5%
$1,133.4M
6.6
$31.0
50.7% overvalued
24.9%
$191.9M
$33.6M
15.4%
17.5%
45.8%
8.6%
86.4%
$917.7M
7.4
$50.9
66.5% undervalued
141.6%
$435.4M
$91.7M
11.0%
21.1%
40.9%
7.3%
62.5%
$498.5M
6.3
$18.3
47.1% overvalued
(2.0%)
$75.0M
$14.8M
5.5%
19.8%
69.4%
9.9%
88.9%
$454.6M
7.2
$47.9
69.9% undervalued
(1.2%)
$158.8M
$32.2M
2.2%
20.3%
35.5%
22.0%
2.0%
$341.2M
6.2
$34.8
6.3% undervalued
(8.4%)
$105.6M
$25.3M
6.2%
23.9%
40.5%
3.5%
77.1%

FAQ

What is SJW Group (SJW) stock rating?

As of today, SJW Group has a stock rating of 7 (out of 10), which is considered Good.

is SJW Group (SJW) a good stock to buy?

As of today, SJW Group has a Good stock rating, which is 12.1% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.