
Consolidated Water Co Ltd
NASDAQ:CWCO

Intrinsic Value
The intrinsic value of one
CWCO
stock under the Base Case scenario is
31.901
USD.
Compared to the current market price of 26.975 USD,
Consolidated Water Co Ltd
is
Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Consolidated Water Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Consolidated Water Co Ltd
Balance Sheet Decomposition
Consolidated Water Co Ltd
Current Assets | 165.1m |
Cash & Short-Term Investments | 107.9m |
Receivables | 45.7m |
Other Current Assets | 11.5m |
Non-Current Assets | 85.3m |
Long-Term Investments | 1.3m |
PP&E | 61.1m |
Intangibles | 15.4m |
Other Non-Current Assets | 7.6m |
Free Cash Flow Analysis
Consolidated Water Co Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Consolidated Water Co Ltd
Revenue
|
128m
USD
|
Cost of Revenue
|
-83.9m
USD
|
Gross Profit
|
44.1m
USD
|
Operating Expenses
|
-28.7m
USD
|
Operating Income
|
15.4m
USD
|
Other Expenses
|
11.2m
USD
|
Net Income
|
26.5m
USD
|
CWCO Profitability Score
Profitability Due Diligence
Consolidated Water Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Consolidated Water Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
CWCO Solvency Score
Solvency Due Diligence
Consolidated Water Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Consolidated Water Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CWCO Price Targets Summary
Consolidated Water Co Ltd
According to Wall Street analysts, the average 1-year price target for
CWCO
is 39.78 USD
with a low forecast of 39.39 USD and a high forecast of 40.95 USD.
Dividends
Current shareholder yield for CWCO is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CWCO
stock under the Base Case scenario is
31.901
USD.
Compared to the current market price of 26.975 USD,
Consolidated Water Co Ltd
is
Undervalued by 15%.