US · GWRS
Global Water Resources, Inc.
- Sector
- Utilities · Regulated Water
- Headquarters
- Phoenix, AZ 85027
- Website
- gwresources.com
Price · as of 2024-12-31
$7.11
Market cap 263.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.27 | +185.09% |
| Intrinsic Value(DCF) | $4.83 | -32.07% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $1.81 | -74.59% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $15.71 | $20.03 | |||
| 2015 | $0.00 | $7.48 | |||
| 2016 | $6.68 | $44.32 | $0.00 | $0.00 | $0.00 |
| 2017 | $7.42 | $49.67 | $0.00 | $0.00 | $2.95 |
| 2018 | $8.09 | $20.80 | $0.57 | $0.00 | $3.23 |
| 2019 | $10.52 | $21.11 | $0.03 | $0.00 | $0.82 |
| 2020 | $15.98 | $22.17 | $0.30 | $0.00 | $0.81 |
| 2021 | $14.45 | $17.12 | $0.15 | $0.00 | $2.61 |
| 2022 | $11.27 | $17.45 | $0.64 | $0.00 | $3.48 |
| 2023 | $12.41 | $19.42 | $4.54 | $0.00 | $8.61 |
| 2024 | $11.19 | $20.27 | $0.59 | $0.00 | $1.81 |
AI valuation
Our deep-learning model estimates Global Water Resources, Inc.'s (GWRS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.27
- Current price
- $7.11
- AI upside
- +185.09%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.83
-32.07% upside
Graham-Dodd
—
— upside
Graham Formula
$1.81
-74.59% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GWRS | Global Water Resources, I… | $7.11 | 263.35M | +185% | -32% | — | -75% | 46.77 | 5.69 | 5.14 | 14.28 | — | 9.12 | 73.95% | 17.77% | 10.99% | 12.03% | 4.33% | 1.51% | 2.62 | 1.54 | 0.87 | 0.81 | 4.28 | -2727.00% | -63.00% | -44206.00% | -3.89% | 0.98 | -6.62% | 2.70% | 126.10% | 2.70% | 41.27 | -36.67 | 7.33 | 0.65 |
| ARTNA | Artesian Resources Corpor… | $33.88 | 350.24M | -49% | -62% | -55% | -1% | 16.05 | 1.37 | 3.03 | 10.08 | 86.44 | 1.38 | 49.48% | 24.22% | 18.89% | 8.69% | 4.66% | 2.61% | 0.75 | 2.98 | 0.96 | 0.58 | 3.55 | 1856.00% | 920.00% | -6993.00% | -2.79% | 1.44 | -2.21% | 3.72% | 59.70% | 3.90% | 19.32 | -55.40 | 4.68 | 0.74 |
| CDZI | Cadiz Inc. | $5.20 | 436.59M | +950% | -72% | — | — | -8.05 | 7.38 | 26.08 | -14.89 | — | 8.87 | 24.04% | -241.98% | -324.10% | -84.24% | -23.34% | -25.75% | 2.53 | -2.90 | 1.79 | 1.52 | -3.20 | -536.00% | 38257.00% | -1589.00% | -8.96% | -1.49 | -22.55% | 2.04% | -16.40% | 2.04% | -13.73 | -14.21 | 33.22 | -5.94 |
| GPJA | Georgia Power Company 5% … | $23.26 | 215.42M | +24,134% | +111,795,982% | — | +273,904% | 0.06 | 0.07 | 0.01 | 0.24 | — | 0.07 | 74.70% | 24.65% | 14.69% | 30.50% | 25.22% | 13.62% | 0.83 | 2.25 | 0.00 | 0.00 | 0.22 | -9902.00% | 16082.00% | -4271739.00% | 3784.78% | 9.11 | 39.08% | 1164.16% | 72.30% | 7631.35% | 0.45 | 0.34 | 0.11 | — |
| MNTK | Montauk Renewables, Inc. | $1.54 | 219.08M | +1,585% | -2% | +40% | -62% | 45.46 | 1.72 | 2.52 | 11.22 | — | 1.85 | 44.14% | 9.17% | 5.54% | 3.83% | 4.96% | 2.78% | 0.24 | 3.06 | 1.71 | 1.61 | 0.42 | -3782.00% | 48.00% | -1593.00% | -4.19% | 1.31 | -7.14% | 0.00% | 0.00% | 0.40% | 28.52 | -24.82 | 2.62 | 3.86 |
| NFE | New Fortress Energy Inc. | $1.09 | 310.16M | +3,314% | +419% | — | — | -7.95 | 1.14 | 0.91 | 43.26 | — | 2.31 | 46.72% | 22.78% | -10.53% | -15.36% | 5.46% | -2.31% | 5.06 | 1.64 | 0.94 | 0.57 | 34.93 | -14717.00% | -201.00% | -774.00% | -94.74% | 0.34 | -20.61% | 3.04% | -24.20% | 3.04% | 20.71 | -5.48 | 4.72 | 0.45 |
| NXXT | NextNRG Inc. | $0.66 | 88.6M | +342,674,255% | +41,495,877% | +91,173,734% | — | -0.64 | 0.00 | 0.37 | -1463728.07 | — | 0.00 | 8.29% | -26.22% | -58.30% | 0.00% | 0.00% | 0.00% | 4.86 | -0.88 | 0.23 | 0.21 | -1463726.57 | -3324.00% | 1961.00% | 4818.00% | -95.64% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -1378882.48 | -1020027.49 | 361580.32 | -7.83 |
| PCYO | Pure Cycle Corporation | $10.57 | 254.64M | +458% | -51% | -18% | — | 20.07 | 1.84 | 10.09 | 12.28 | 160.58 | 1.90 | 61.45% | 29.40% | 50.25% | 9.62% | 4.75% | 8.47% | 0.05 | 18.00 | 2.72 | 2.00 | -0.75 | 1250.00% | -925.00% | -90065.00% | 1.40% | 1.13 | 3.05% | 0.00% | 0.00% | 0.18% | 32.34 | 67.19 | 9.51 | 8.26 |
| RGCO | RGC Resources, Inc. | $22.06 | 229.3M | -27% | -57% | -77% | +18% | 16.93 | 1.98 | 2.36 | 10.50 | 151.03 | 1.98 | 34.46% | 19.35% | 13.93% | 11.98% | 5.47% | 4.08% | 1.31 | 2.82 | 1.03 | 0.32 | 4.14 | 1121.00% | 1263.00% | -27632.00% | 3.66% | 1.28 | 3.18% | 3.77% | 63.80% | 4.26% | 20.13 | 45.19 | 3.90 | 1.15 |
| YORW | The York Water Company | $32.88 | 474.61M | -43% | -53% | -68% | -42% | 23.67 | 2.08 | 6.42 | 15.68 | — | 2.08 | 73.76% | 37.41% | 27.11% | 8.99% | 6.28% | 3.33% | 0.89 | 3.15 | 0.90 | 0.63 | 4.69 | -1446.00% | 553.00% | -4469.00% | -3.83% | 1.67 | -4.40% | 2.51% | 59.50% | 2.51% | 24.49 | -37.22 | 9.16 | 1.18 |
About Global Water Resources, Inc.
Global Water Resources, Inc., a water resource management company, owns, operates, and manages regulated water, wastewater, and recycled water utilities primarily in metropolitan Phoenix, Arizona. As of December 31, 2020, it served approximately 74,048 people in approximately 27,630 homes. The company was founded in 2003 and is based in Phoenix, Arizona.
- CEO
- Ron L. Fleming
- Employees
- 122
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.83 ÷ $7.11) − 1 = -32.07% (DCF, example).