US · HTO
H2O America
- Sector
- Utilities · Regulated Water
- Headquarters
- San Jose, CA 95110
- Website
- h2o-america.com
Price · as of 2025-12-31
$56.73
Market cap 1.93B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $45.34 | -20.08% |
| Intrinsic Value(DCF) | $32.29 | -43.08% |
| Graham-Dodd Method(GD) | $32.72 | -42.33% |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2011 | $17.35 | $7.76 | $3.93 | $9.47 | $20.74 |
| 2012 | $20.48 | $11.51 | $2.99 | $10.07 | $20.51 |
| 2013 | $21.57 | $14.19 | $0.00 | $10.95 | $15.48 |
| 2014 | $25.79 | $14.95 | $12.12 | $19.36 | $58.55 |
| 2015 | $29.18 | $14.94 | $0.78 | $16.45 | $6.94 |
| 2016 | $38.60 | $30.41 | $2.51 | $21.40 | $49.21 |
| 2017 | $44.82 | $43.33 | $1.45 | $21.42 | $63.79 |
| 2018 | $50.61 | $39.24 | $19.74 | $34.66 | $18.70 |
| 2019 | $59.76 | $35.30 | $5.05 | $0.00 | $11.26 |
| 2020 | $52.59 | $45.79 | $33.91 | $1.72 | $88.09 |
| 2021 | $59.42 | $34.87 | $0.00 | $3.19 | $19.74 |
| 2022 | $68.27 | $41.06 | $0.00 | $6.14 | $38.91 |
| 2023 | $53.89 | $36.38 | $0.23 | $9.48 | $42.48 |
| 2024 | $53.64 | $43.55 | $0.00 | $12.34 | $53.77 |
| 2025 | $54.41 | $45.34 | $21.44 | $32.72 | $0.00 |
AI valuation
Our deep-learning model estimates H2O America's (HTO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $45.34
- Current price
- $56.73
- AI upside
- -20.08%
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
$32.29
-43.08% upside
Graham-Dodd
$32.72
-42.33% upside
Graham Formula
—
— 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 |
| HTO | H2O America | $56.73 | 1.93B | -20% | -43% | -42% | — | 19.03 | 1.27 | 10.05 | 8.48 | 408.46 | 1.27 | 192.65% | 93.20% | 52.82% | 7.06% | 6.80% | 3.01% | 0.02 | 1.99 | 0.42 | 0.00 | 0.10 | 466.00% | -7405.00% | -23225.00% | 12.54% | 0.90 | 10.31% | 3.00% | 57.20% | 94.96% | 10.92 | 8.07 | 10.17 | 2.57 |
| AWR | American States Water Com… | $74.53 | 2.89B | -24% | -57% | -80% | -17% | 22.18 | 2.76 | 4.38 | 15.10 | 351.56 | 2.76 | 50.77% | 30.89% | 19.82% | 13.23% | 8.22% | 4.98% | 0.90 | 4.35 | 1.32 | 0.96 | 3.66 | 631.00% | 1052.00% | -7866.00% | -0.25% | 1.32 | -0.37% | 2.59% | 57.40% | 2.59% | 18.73 | -536.82 | 5.79 | 1.87 |
| CTRI | Centuri Holdings, Inc. | $31.00 | 3.09B | -13% | -60% | -79% | -86% | — | 3.19 | 0.97 | 12.85 | — | 20.77 | 8.55% | 3.22% | 0.78% | 0.00% | 7.19% | 0.00% | 0.37 | 1.18 | 1.78 | 0.89 | 0.84 | -40979.00% | 940.00% | -11393.00% | -0.29% | 0.16 | -0.64% | 0.00% | — | 27.47% | 32.10 | -363.14 | 1.03 | 2.54 |
| CWT | California Water Service … | $45.08 | 2.69B | -32% | -56% | -56% | -78% | 21.15 | 1.60 | 2.70 | 7.41 | — | 1.63 | 36.74% | 18.16% | 12.82% | 7.68% | 6.83% | 2.36% | 0.00 | 2.72 | 0.85 | 0.12 | -0.14 | -3385.00% | -354.00% | -26815.00% | 11.19% | 0.72 | 13.08% | 2.73% | 57.80% | 54.37% | 14.62 | 8.77 | 2.65 | 0.86 |
| EDN | Empresa Distribuidora y C… | $25.69 | 1.12B | +12% | +21,550% | +92% | +3,381% | 7.73 | 1.40 | 1.03 | 10.93 | 12.90 | 1.40 | 19.31% | 2.06% | 13.32% | 19.87% | 2.97% | 7.49% | 0.32 | 0.13 | 0.89 | 0.70 | 2.26 | 5992.00% | 19142.00% | 13608.00% | -5.42% | 0.23 | -8.05% | 0.00% | 0.00% | 0.00% | 51.87 | -19.14 | 1.07 | 1.30 |
| ELPC | Companhia Paranaense de E… | $11.59 | 2.15B | -38% | -49% | +205% | +224% | 13.77 | 0.23 | 0.26 | 4.30 | 2.39 | 0.65 | 21.59% | 15.91% | 12.40% | 1.74% | 7.91% | 0.76% | 0.68 | 47.17 | 1.26 | 1.06 | 3.01 | 57500.00% | 545.00% | -896.00% | 10.20% | 0.06 | 1.67% | 4.97% | 68.40% | 5.13% | 5.30 | 31.65 | 0.84 | 1.00 |
| HE | Hawaiian Electric Industr… | $15.49 | 2.67B | +79% | +220% | -34% | -81% | 16.08 | 1.72 | 0.89 | 14.55 | — | 1.72 | 7.62% | 7.62% | 3.99% | 11.00% | 6.06% | 3.15% | 0.42 | 2.09 | 0.56 | 4.34 | 2.82 | -10632.00% | -413.00% | -2843.00% | 3.53% | 3.78 | 3.32% | 1.09% | 17.50% | 52.71% | 14.55 | 35.10 | 1.11 | 6.00 |
| MSEX | Middlesex Water Company | $54.00 | 990.24M | -35% | -53% | -66% | -59% | 23.09 | 2.00 | 5.08 | 14.75 | — | 2.00 | 39.18% | 27.93% | 21.99% | 9.10% | 5.66% | 3.27% | 0.82 | 3.80 | 0.45 | 0.23 | 4.28 | -445.00% | 147.00% | 11242.00% | -3.41% | 0.67 | -3.91% | 2.52% | 58.20% | 2.52% | 25.62 | -41.26 | 7.15 | 1.13 |
| NWN | Northwest Natural Holding… | $53.04 | 2.2B | -9% | -38% | -76% | +2% | 18.96 | 1.46 | 1.67 | 12.37 | 52.02 | 1.95 | 39.56% | 31.38% | 8.79% | 7.92% | 7.90% | 1.99% | 1.87 | 3.63 | 0.72 | 0.19 | 6.91 | 3645.00% | 1183.00% | 188.00% | -9.20% | 0.32 | -5.27% | 3.60% | 68.20% | 3.60% | 12.04 | -24.63 | 3.78 | 0.75 |
| SPH | Suburban Propane Partners… | $20.30 | 1.35B | +47% | -63% | — | +27% | 11.60 | 2.07 | 0.86 | 10.00 | 27.55 | -1.92 | 21.13% | 14.40% | 7.44% | 18.60% | 10.67% | 4.66% | 2.22 | 2.71 | 0.55 | 0.24 | 5.18 | 4211.00% | 794.00% | 1299.00% | 9.24% | 0.62 | 5.99% | 6.81% | 79.00% | 8.46% | 12.42 | 22.42 | 1.79 | 1.29 |
| WTTR | Select Water Solutions, I… | $13.67 | 1.44B | +60% | -60% | -74% | -92% | 65.51 | 1.73 | 0.99 | 8.31 | — | 2.14 | 14.00% | 2.54% | 1.51% | 2.65% | 3.46% | 1.43% | 0.46 | 1.54 | 1.57 | 1.25 | 1.69 | -3333.00% | -308.00% | -22941.00% | -5.75% | 0.95 | -7.73% | 2.42% | 158.60% | 2.94% | 48.84 | -21.86 | 1.24 | 2.14 |
About H2O America
H2O America, through its subsidiaries, provides water utility and other related services in the United States. The company engages in the production, purchase, storage, purification, distribution, wholesale, and retail sale of water and wastewater services; and supplies groundwater from wells, surface water from watershed run-off and diversion, reclaimed water, and imported water purchased from Santa Clara Valley Water District. It also offers non-tariffed services, including water system operations, maintenance agreements, and antenna site leases; contracted services, sewer operations, and other water related services; and a Linebacker protection plan for public drinking water customers in Connecticut and Maine. In addition, the company provides water services to approximately 232,000 connections that serve approximately one million people residing in portions of the cities of San Jose and Cupertino and in the cities of Campbell, Monte Sereno, Saratoga and the Town of Los Gatos, and adjacent unincorporated territories in the County of Santa Clara in the State of California; water service to approximately 142,000 service connections, which serve a population of approximately 463,000 people in 81 municipalities with a service area of approximately 275 square miles in Connecticut and Maine and approximately 3,000 wastewater connections in Southbury, Connecticut; approximately 29,000 service connections that serve approximately 88,000 people in a service area comprising more than 271 square miles in the region between San Antonio and Austin, Texas and approximately 1,000 wastewater connections. Further, it owns undeveloped land in California; and commercial properties and parcels of land in Connecticut. The company was formerly known as SJW Group and changed its name to H2O America in May 2025. H2O America was incorporated in 1985 and is headquartered in San Jose, California.
- CEO
- Andrew F. Walters
- Employees
- 822
- Beta
- 0.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.29 ÷ $56.73) − 1 = -43.08% (DCF, example).