Last Price$39.7(2.3%)
Market Cap$11.0B
LTM FCF to Net Income
(94.0%)
5Y avg
(79.0%)
Regulated Water industry
median
42.3%
Stock quality & Intrinsic value
6/10
(0.5%) overvalued
Essential Utilities, Inc. FCF to Net Income
Annual
Quarterly
LTM
Industry median
Company stand-alone
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF to Net Income | (41.5%) | (109.8%) | (46.3%) | (46.9%) | (27.2%) | (57.6%) | 25.0% | 11.1% | 29.1% | 16.4% | 3.0% | 5.5% | (40.4%) | (66.3%) | (94.3%) | (115.0%) | (87.1%) | (99.4%) | (53.3%) | (94.0%) |
Overvalued or undervalued?
Check the intrinsic value for WTRG
and see if it's the right time to invest.
Essential Utilities, Inc. (WTRG) FCF to Net Income comparison analysis
General
LTM FCF to Net Income
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Essential Utilities, Inc.WTRG
(94.0%)
1.6%
16.7%
28.5%
Median Peer Set
52.8%
11.3%
13.4%
17.6%
Aris Water Solutions, Inc.ARIS
209.2%
11.0%
233.9%
6.2%
Artesian Resources CorporationARTNA
126.2%
(0.0%)
(12.1%)
16.9%
Consolidated Water Co. Ltd.CWCO
124.3%
91.5%
208.2%
16.4%
Middlesex Water CompanyMSEX
75.7%
15.4%
40.7%
23.1%
The York Water CompanyYORW
72.9%
5.5%
(14.5%)
27.1%
Companhia de Saneamento Básico do Estado de São Paulo - SABESPSBS
32.8%
19.7%
16.6%
13.8%
American States Water CompanyAWR
(27.9%)
(0.0%)
(5.6%)
20.0%
American Water Works Company, Inc.AWK
(84.7%)
10.6%
10.2%
22.4%
California Water Service GroupCWT
(94.5%)
30.5%
258.2%
18.4%
SJW GroupSJW
(197.0%)
11.6%
6.7%
12.6%
WTRG 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 | 496.8 12.4% | 533.5 7.4% | 602.5 12.9% | 627.0 4.1% | 670.5 6.9% | 726.1 8.3% | 712.0 (1.9%) | 757.8 6.4% | 768.6 1.4% | 779.9 1.5% | 814.2 4.4% | 819.9 0.7% | 809.5 (1.3%) | 838.1 3.5% | 889.7 6.2% | 1,462.7 64.4% | 1,878.1 28.4% | 2,288.0 21.8% | 2,053.8 (10.2%) | 2,086.1 1.6% |
| Cost of Goods Sold (COGS) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 271.8 | 285.3 | 288.6 | 309.3 | 304.9 | 287.2 | 308.5 | 333.1 | 694.4 | 890.8 | 1,215.6 | 927.8 | 0.0 |
% margin | 496.8 100.0% | 533.5 100.0% | 602.5 100.0% | 627.0 100.0% | 670.5 100.0% | 726.1 100.0% | 712.0 100.0% | 485.9 64.1% | 483.3 62.9% | 491.3 63.0% | 504.9 62.0% | 515.0 62.8% | 522.3 64.5% | 529.6 63.2% | 556.6 62.6% | 768.3 52.5% | 987.3 52.6% | 1,072.4 46.9% | 1,126.0 54.8% | 2,086.1 100.0% |
| Operating Expenses | 300.3 | 327.9 | 386.5 | 401.2 | 433.1 | 454.0 | 426.1 | 164.4 | 178.1 | 177.0 | 183.8 | 189.4 | 193.4 | 206.4 | 216.4 | 333.7 | 384.6 | 387.5 | 433.9 | 1,328.4 |
| 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) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 7.8 | 5.8 | 0.8 | 7.7 | 8.1 | 3.8 | 0.0 |
% margin | 196.5 39.6% | 205.5 38.5% | 216.0 35.9% | 225.8 36.0% | 237.5 35.4% | 272.1 37.5% | 285.8 40.1% | 321.5 42.4% | 305.2 39.7% | 314.4 40.3% | 321.1 39.4% | 325.6 39.7% | 329.0 40.6% | 323.2 38.6% | 340.2 38.2% | 434.7 29.7% | 602.7 32.1% | 661.2 28.9% | 692.1 33.7% | 757.7 36.3% |
| Interest Income | 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 | 25.4 | 5.4 | 2.4 | 3.7 | 3.4 | 3.3 |
| Interest Expense | 52.1 | 58.4 | 57.0 | 61.7 | 68.6 | 75.7 | 77.8 | 77.8 | 77.3 | 76.4 | 76.5 | 80.6 | 88.3 | 98.9 | 125.4 | 188.4 | 207.7 | 238.1 | 283.4 | 302.5 |
| Pre-tax Income | 148.1 | 152.3 | 155.5 | 162.5 | 172.2 | 204.1 | 215.9 | 251.0 | 227.7 | 239.1 | 216.8 | 255.2 | 256.7 | 178.3 | 211.5 | 265.0 | 422.0 | 450.9 | 431.8 | 573.5 |
% effective tax rate | 56.9 38.4% | 60.2 39.6% | 60.5 38.9% | 64.6 39.7% | 67.8 39.4% | 80.1 39.2% | 71.1 32.9% | 66.9 26.6% | 22.7 10.0% | 25.2 10.5% | 15.0 6.9% | 21.0 8.2% | 16.9 6.6% | (13.7) (7.7%) | (13.0) (6.2%) | (19.9) (7.5%) | (9.6) (2.3%) | (14.3) (3.2%) | (66.4) (15.4%) | (21.8) (3.8%) |
% margin | 91.2 18.3% | 92.0 17.2% | 95.0 15.8% | 97.9 15.6% | 104.4 15.6% | 124.0 17.1% | 143.1 20.1% | 196.6 25.9% | 221.3 28.8% | 233.2 29.9% | 201.8 24.8% | 234.2 28.6% | 239.7 29.6% | 192.0 22.9% | 224.5 25.2% | 284.8 19.5% | 431.6 23.0% | 465.2 20.3% | 498.2 24.3% | 595.3 28.5% |
| EPS | 0.58 | 0.56 | 0.58 | 0.58 | 0.62 | 0.73 | 0.83 | 1.13 | 1.26 | 1.32 | 1.14 | 1.32 | 1.35 | 1.08 | 1.04 | 1.14 | 1.68 | 1.77 | 1.86 | 2.17 |
| Diluted EPS | 0.57 | 0.56 | 0.57 | 0.58 | 0.62 | 0.72 | 0.83 | 1.12 | 1.25 | 1.31 | 1.14 | 1.32 | 1.35 | 1.08 | 1.04 | 1.12 | 1.67 | 1.77 | 1.86 | 2.17 |
% margin | 262.0 52.7% | 280.6 52.6% | 307.5 51.0% | 324.0 51.7% | 354.1 52.8% | 397.2 54.7% | 399.5 56.1% | 446.1 58.9% | 428.5 55.7% | 440.9 56.5% | 451.4 55.4% | 466.3 56.9% | 465.7 57.5% | 476.2 56.8% | 513.7 57.7% | 716.4 49.0% | 908.4 48.4% | 990.5 43.3% | 1,058.8 51.6% | 1,245.5 59.7% |
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 Essential Utilities, Inc.'s FCF to Net Income?
As of today, Microsoft Corp's last 12-month FCF to Net Income is (94.0%), based on the financial report for Dec 31, 2024 (Q4’2024). The average annual FCF to Net Income for Essential Utilities, Inc. have been (81.9%) over the past three years, and (83.0%) over the past five years.
2) Is Essential Utilities, Inc.'s FCF to Net Income Good?
As of today, Essential Utilities, Inc.'s FCF to Net Income is (94.0%), which is lower than industry median of 42.3%. It indicates that Essential Utilities, Inc.'s FCF to Net Income is Bad.