Duxton Water Ltd
ASX:D2O

Watchlist Manager
Duxton Water Ltd Logo
Duxton Water Ltd
ASX:D2O
Watchlist
Price: 1.53 AUD Market Closed
Market Cap: 238m AUD

Relative Value

The Relative Value of one D2O stock under the Base Case scenario is hidden AUD. Compared to the current market price of 1.53 AUD, Duxton Water Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

D2O Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
5
Median 3Y
9.7
Median 5Y
9.3
Industry
1.7
Forward
7.8
vs History
25
vs Industry
19
Median 3Y
25
Median 5Y
21.4
Industry
15.2
Forward
17.4
vs History
vs Industry
1
Median 3Y
-33.8
Median 5Y
-29.9
Industry
7.4
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-8
Industry
14.6
vs History
44
vs Industry
53
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
vs History
44
vs Industry
6
Median 3Y
14.4
Median 5Y
14.2
Industry
2.9
Forward
11.5
vs History
63
vs Industry
22
Median 3Y
14.7
Median 5Y
15.4
Industry
7.9
vs History
65
vs Industry
21
Median 3Y
17.6
Median 5Y
19.2
Industry
10.7
Forward
14
vs History
65
vs Industry
35
Median 3Y
17.6
Median 5Y
19.2
Industry
15.3
Forward
14
vs History
vs Industry
1
Median 3Y
-50
Median 5Y
-46.3
Industry
11.3
vs History
vs Industry
Median 3Y
-10.2
Median 5Y
-12.9
Industry
17
vs History
41
vs Industry
31
Median 3Y
1.1
Median 5Y
1.1
Industry
0.9

Multiples Across Competitors

D2O Competitors Multiples
Duxton Water Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Duxton Water Ltd
ASX:D2O
239.5m AUD 9.6 25.7 17.3 17.3
US
American Water Works Company Inc
NYSE:AWK
25.4B USD 5 22.9 14.3 21
BR
Companhia de Saneamento Basico do Estado de Sao Paulo SABESP
BOVESPA:SBSP3
91B BRL 2.3 8.1 5.5 6.2
UK
Severn Trent PLC
LSE:SVT
8.3B GBP 3.1 26.3 13.7 22.2
UK
United Utilities Group PLC
LSE:UU
8.2B GBP 3.5 20.5 13 20
US
Essential Utilities Inc
NYSE:WTRG
10.9B USD 4.6 16.4 14.1 20.3
BR
Basic Sanitation Company of the State of Sao Paulo SABESP
SWB:SAJA
6.1B EUR 1 3.5 2.9 3.3
HK
Guangdong Investment Ltd
HKEX:270
44.7B HKD 2.9 13.1 7 7
UK
Pennon Group PLC
LSE:PNN
2.5B GBP 2.1 84.7 16.3 30.3
CN
Grandblue Environment Co Ltd
SSE:600323
23.3B CNY 1.8 12.4 18 18
HK
Beijing Enterprises Water Group Ltd
HKEX:371
24.6B HKD 1.1 18.4 15.9 15.9