← AWK AXP →
← All Tickers

AWR

AWR

Hold 2026-03-08
Model
DDM
Price at Report
$75.29
Base IV
$84.12
Bear IV
$60.13
Bull IV
$115.07
Entry Zone: 63-77 · Sell Above: 98
Bore Family Office
Bore Family Office
Valuation Report — American States Water Company (AWR) • March 8, 2026
3-Stage DDM (Ke) • Discount Rate: 6.40% • Current Price: $75.29
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

American States Water Company (AWR) is a holding company whose primary subsidiaries are Golden State Water Company (GSWC) and American States Utility Services (ASUS). Founded in 1929 and headquartered in San Dimas, California, AWR operates two distinct but complementary businesses:

  • Water & Electric Utility (GSWC) (~72% of revenue): Regulated water distribution serving ~261,000 connections across California. Also operates a small electric utility in Big Bear Lake, CA. Rate cases filed with California PUC every 3 years; allowed ROE ~10% on rate base.
  • Military Base Services (ASUS) (~28% of revenue): Operates, maintains, and constructs water and wastewater systems at 11 US military bases under 50-year privatization contracts with the US government. Revenue is contractually protected with inflation escalators. 100% government counterparty.

AWR holds the record for the longest consecutive annual dividend increase of any US publicly traded company — 71 consecutive years, surpassing even Coca-Cola. This remarkable consistency reflects the near-zero-risk regulated business model: water utilities face no commodity price risk, no demand elasticity risk (water is an essential service), and no competitive pressure.

📊 Financial Snapshot
Metric20212022202320242025
Revenue ($M)$499$492$596$595$658
EBITDA ($M)$181$168$240$229$252
Operating Income ($M)$141$127$197$184$203
Net Income ($M)$94$78$125$119$130
EPS (diluted)$2.55$2.11$3.36$3.17$3.37
Free Cash Flow ($M)$-29$-48$-121$-33$-7
Annual DPS$1.400$1.525$1.655$1.791$1.939
Total Debt ($M)$629$734$918$938$938
Rev YoY Growth-1.4%+21.1%-0.2%+10.6%
📈 DDM Scenarios
$60
🔴 Bear
$84
📊 Base
$115
🚀 Bull
$75.29
Current Price
$84
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.137$2.008$2.01
Year 2Stage 1$2.265$2.001$4.01
Year 3Stage 1$2.401$1.993$6.00
Year 4Stage 1$2.545$1.986$7.99
Year 5Stage 1$2.698$1.978$9.97
Year 6Stage 2$2.806$1.934$11.90
Year 7Stage 2$2.918$1.890$13.79
Year 8Stage 2$3.035$1.848$15.64
Year 9Stage 2$3.156$1.806$17.44
Year 10Stage 2$3.282$1.765$19.21
TerminalTV=$76.09PV(TV)=$40.92 (68% of IV)
Base Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.208$2.075$2.07
Year 2Stage 1$2.417$2.135$4.21
Year 3Stage 1$2.647$2.197$6.41
Year 4Stage 1$2.898$2.261$8.67
Year 5Stage 1$3.174$2.327$11.00
Year 6Stage 2$3.380$2.329$13.33
Year 7Stage 2$3.600$2.332$15.66
Year 8Stage 2$3.834$2.334$17.99
Year 9Stage 2$4.083$2.336$20.33
Year 10Stage 2$4.348$2.338$22.67
TerminalTV=$114.28PV(TV)=$61.45 (73% of IV)
Bull Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.268$2.132$2.13
Year 2Stage 1$2.551$2.254$4.39
Year 3Stage 1$2.870$2.383$6.77
Year 4Stage 1$3.229$2.520$9.29
Year 5Stage 1$3.633$2.664$11.95
Year 6Stage 2$3.942$2.717$14.67
Year 7Stage 2$4.277$2.770$17.44
Year 8Stage 2$4.640$2.825$20.26
Year 9Stage 2$5.035$2.881$23.14
Year 10Stage 2$5.463$2.938$26.08
TerminalTV=$165.49PV(TV)=$88.99 (77% of IV)
🔲 Sensitivity Table
Ke \ gT1.5%2.0%2.5%3.0%3.5%
4.4%$124$145$178$233$350
4.9%$105$119$140$171$224
5.4%$91$101$115$134$164
5.9%$80$87$97$110$129
6.4%$71$77$84$94$106
6.9%$64$69$74$81$90
7.4%$58$62$66$71$78
7.9%$53$56$60$64$69
8.4%$49$51$54$57$61

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (fwd)EV/EBITDADiv YieldGrowth Streak
Amer. States Water ★AWR21.4x17.2x2.68%71 yrs
Essential UtilitiesWTRG18.0x13.5x3.30%30 yrs
California WaterCWT22.0x14.0x2.80%56 yrs
York WaterYORW19.5x12.5x2.10%209 yrs
Middlesex WaterMSEX25.0x16.0x2.00%52 yrs
AWR 5yr Avg P/E27.5x20.0x
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$2.016
Current Yield2.68%
Consecutive Growth Years71
1-yr DPS CAGR+8.2%
3-yr DPS CAGR+8.2%
5-yr DPS CAGR+7.3%
10-yr DPS CAGR+8.3%
Payout Ratio (DPS/EPS)59.8%
FCF Payout Ratio0.0%
Sustainability Verdict✅ Safe
71 consecutive years of dividend growth — the longest streak of any US company. Payout ratio: 59.8% on EPS — very well covered. Negative FCF is structural for water utilities (constant rate base investment), NOT a dividend risk signal. Revenue is 100% regulated (water utility + military base contracts under DPWS). AWR dividend is among the safest in the portfolio. Safe without qualification.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$2.55Actual
2022$2.11Actual
2023$3.36Actual
2024$3.17Actual
2025$3.37Actual
2026$3.41$3.51$3.653Estimate
2027$3.66$3.77$3.922Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$0.5BActual
2022$0.5BActual
2023$0.6BActual
2024$0.6BActual
2025$0.7BActual
2026$0.7B$0.7B$0.7B3Estimate
2027$0.7B$0.7B$0.7B2Estimate
(c) Individual Analyst Price Targets
AnalystFirmRatingPTUpside
Jonathan ReederWells FargoHold$84+11.6%
Ross FowlerB of A SecuritiesSell$71-5.7%
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull case: AWR is the ultimate defensive compounder. If interest rates decline or stabilize, water utilities — the most boring, essential businesses on earth — re-rate. At $75 with a 21x forward P/E and 71-year growth streak, AWR is cheap vs. its own 5-year average of 27.5x. The Base DDM yields ~$84 (analyst PT), suggesting 12% upside. Military contracts are golden — literally guaranteed by the US government for 50 years. The next rate case should drive another 8-10% DPS increase in 2026.

Bear case: AWR is expensive on a yield basis — 2.68% is below the 10-year Treasury (4.3%). Negative FCF is structural but can be perceived as risk. Only 1-2 analysts cover the stock — low visibility. The California regulatory environment is becoming more complex. And at ~$75, the stock is a small cap ($2.9B market cap) with limited institutional interest. Rising rates are the biggest risk — AWR fell from $100 to $56 in 2022-2023 as rates spiked.

Bottom line: AWR is a core holding for income investors who value predictability above all else. The 71-year growth streak is the single most compelling fact in the portfolio — it has survived wars, recessions, hyperinflation, and pandemics. Joseph holds 2,744 shares at $74.40 avg cost — essentially flat. At $75 with a $84 analyst PT and Base DDM value of $84, this is an Accumulate. Add on dips toward $70.

⚖️ DDM Verdict: Hold — American States Water Company (AWR)
Current price: $75.29 | Analyst Avg PT: $84.00
$60
🔴 Bear
$84
📊 Base
$115
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$77Begin position
Tier 2 — Add≤$72Add on weakness
Tier 3 — Full≤$63Full allocation
Sell Alert≥$98Above fair value — consider trimming
📂 Current Position Summary
MetricValue
Shares Held2,743.86
Average Cost Basis$74.40
Current Market Value$206,585
Unrealized P&L$+2,442 (+1.2%)
Annual DPS$2.016/yr
Annual Dividend Income$5,532/yr
Current Yield (at price)2.68%
Yield on Cost2.71%
vs Target (~$200K)$206,585 / $200,000 (103%)
Bore Family Office • Analysis generated by Lurch • Not investment advice.