Last Price$54.9(1.6%)
Market Cap$1,850.8M
LTM EBITDA
$285.6M
YoY Growth
+10.3%
3Y CAGR
+9.4%
5Y CAGR
+15.6%
Stock quality & Intrinsic value
7/10
12.1% undervalued
SJW Group EBITDA
Annual
Quarterly
LTM
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | $66.4M | $68.2M | $62.6M | $66.8M | $55.0M | $79.4M | $86.3M | $92.7M | $90.0M | $132.4M | $122.3M | $139.4M | $148.6M | $146.6M | $132.3M | $208.9M | $309.5M | $236.2M | $265.2M | $289.4M |
Overvalued or undervalued?
Check the intrinsic value for SJW
and see if it's the right time to invest.
SJW Group (SJW) EBITDA comparison analysis
General
LTM EBITDA
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
SJW GroupSJW
$285.6M
10.3%
9.4%
15.6%
Median Peer Set
$209.4M
12.8%
11.0%
13.5%
Companhia de Saneamento Básico do Estado de São Paulo - SABESPSBS
$3,624.2M
119.6%
39.9%
19.2%
American Water Works Company, Inc.AWK
$2,603.0M
10.3%
10.9%
7.7%
Essential Utilities, Inc.WTRG
$1,148.0M
9.6%
7.9%
17.4%
California Water Service GroupCWT
$414.6M
98.4%
18.2%
15.6%
American States Water CompanyAWR
$232.9M
(6.4%)
7.3%
6.9%
Aris Water Solutions, Inc.ARIS
$185.8M
15.8%
32.1%
82.3%
Middlesex Water CompanyMSEX
$88.8M
22.7%
11.2%
11.5%
Artesian Resources CorporationARTNA
$47.2M
15.3%
5.8%
6.1%
The York Water CompanyYORW
$42.3M
2.9%
10.8%
7.1%
Consolidated Water Co. Ltd.CWCO
$38.4M
9.8%
60.1%
20.4%
SJW key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 180.1 7.9% | 189.2 5.1% | 206.6 9.2% | 220.3 6.7% | 216.1 (1.9%) | 215.6 (0.2%) | 239.0 10.8% | 261.5 9.5% | 276.9 5.9% | 319.7 15.5% | 305.1 (4.6%) | 339.7 11.3% | 389.2 14.6% | 397.7 2.2% | 420.5 5.7% | 564.5 34.3% | 573.7 1.6% | 620.7 8.2% | 670.4 8.0% | 748.4 11.6% |
| Cost of Goods Sold (COGS) | 49.3 | 50.1 | 56.1 | 55.9 | 83.5 | 76.6 | 92.1 | 120.6 | 134.4 | 137.2 | 125.6 | 141.8 | 174.2 | 187.1 | 196.3 | 248.0 | 255.1 | 263.5 | 281.9 | 0.0 |
% margin | 130.8 72.6% | 139.2 73.5% | 150.5 72.8% | 164.5 74.7% | 132.6 61.3% | 139.0 64.5% | 146.9 61.5% | 140.9 53.9% | 142.5 51.5% | 182.4 57.1% | 179.5 58.8% | 197.9 58.3% | 215.0 55.2% | 210.6 52.9% | 224.2 53.3% | 316.6 56.1% | 318.6 55.5% | 357.2 57.5% | 388.4 57.9% | 748.4 100.0% |
| Operating Expenses | 85.9 | 92.3 | 108.2 | 118.4 | 92.9 | 106.3 | 92.5 | 85.6 | 89.1 | 89.6 | 99.5 | 104.8 | 116.9 | 118.5 | 151.0 | 198.9 | 212.7 | 232.4 | 239.0 | 577.9 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 20.7 | 21.1 | 22.3 | 23.7 | 27.7 | 30.1 | 39.1 | 42.8 | 43.7 | 40.6 | 47.1 | 48.0 | 55.0 | 48.9 | 66.3 | 79.7 | 87.3 | 95.4 | 98.7 | 105.8 |
% margin | 44.9 24.9% | 46.9 24.8% | 42.3 20.5% | 46.1 20.9% | 29.4 13.6% | 29.1 13.5% | 54.4 22.8% | 55.3 21.1% | 53.4 19.3% | 92.9 29.1% | 80.0 26.2% | 93.1 27.4% | 98.1 25.2% | 73.4 18.5% | 78.7 18.7% | 117.7 20.8% | 111.2 19.4% | 131.0 21.1% | 149.4 22.3% | 170.5 22.8% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 6.5 | 54.3 | 54.3 | 58.1 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 13.0 | 14.7 | 16.0 | 15.9 | 19.7 | 17.4 | 19.9 | 20.8 | 22.2 | 21.8 | 22.9 | 24.3 | 31.8 | 54.3 | 54.3 | 58.1 | 66.1 | 71.4 |
| Pre-tax Income | 36.6 | 53.9 | 31.9 | 34.7 | 15.2 | 36.7 | 35.4 | 37.9 | 36.5 | 76.8 | 61.2 | 86.4 | 96.5 | 48.8 | 32.1 | 69.9 | 68.8 | 82.3 | 90.9 | 102.9 |
% effective tax rate | 14.8 40.3% | 15.3 28.4% | 12.5 39.4% | 13.2 38.1% | 17.3 113.8% | 8.3 22.6% | 14.6 41.1% | 15.5 41.1% | 14.1 38.7% | 25.0 32.5% | 23.3 38.1% | 33.5 38.8% | 35.4 36.7% | 10.1 20.6% | 8.5 26.4% | 8.4 12.0% | 8.4 12.2% | 8.5 10.3% | 6.0 6.5% | 9.0 8.7% |
% margin | 21.8 12.1% | 38.6 20.4% | 19.3 9.4% | 21.5 9.7% | 15.2 7.0% | 24.4 11.3% | 20.9 8.7% | 22.3 8.5% | 22.4 8.1% | 51.8 16.2% | 37.9 12.4% | 52.8 15.6% | 59.2 15.2% | 38.8 9.7% | 23.4 5.6% | 61.5 10.9% | 60.5 10.5% | 73.8 11.9% | 85.0 12.7% | 94.0 12.6% |
| EPS | 0.60 | 2.11 | 1.05 | 1.17 | 0.82 | 1.32 | 1.12 | 1.20 | 1.13 | 2.56 | 1.86 | 2.59 | 2.89 | 1.83 | 0.82 | 2.16 | 2.04 | 2.44 | 2.69 | 2.87 |
| Diluted EPS | 0.59 | 2.08 | 1.04 | 1.15 | 0.81 | 1.30 | 1.11 | 1.18 | 1.12 | 2.54 | 1.85 | 2.57 | 2.86 | 1.82 | 0.82 | 2.14 | 2.03 | 2.43 | 2.68 | 2.87 |
% margin | 66.4 36.9% | 68.2 36.0% | 62.6 30.3% | 66.8 30.3% | 55.0 25.5% | 79.4 36.8% | 86.3 36.1% | 92.7 35.4% | 90.0 32.5% | 132.4 41.4% | 122.3 40.1% | 139.4 41.0% | 148.6 38.2% | 146.6 36.9% | 132.3 31.5% | 208.9 37.0% | 309.5 53.9% | 236.2 38.1% | 265.2 39.6% | 289.4 38.7% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is SJW Group's EBITDA?
As of today, SJW Group's last 12-month EBITDA is $285.6M, based on the financial report for Dec 31, 2024 (Q4’2024).
2) What is SJW Group's EBITDA growth rate?
Over the last year, SJW Group's EBITDA growth was 10.3%. The average annual EBITDA growth rates for SJW Group have been 10.0% over the past three years, 15.6% over the past five years.
3) Is SJW Group's EBITDA growth rate Good?
Over the last year, SJW Group's EBITDA growth was 10.3%, which is higher than industry growth of 0.2%. It indicates that SJW Group's EBITDA growth is Good.