| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | 1 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.41 |
—
—
—
|
| 2025 | 1.34 |
—
—
—
—
|
| 2024 | 1.27 |
—
—
—
—
|
| 2023 | 1.19 |
—
—
—
—
|
| 2022 | 1.11 |
—
—
—
—
|
| 2021 | 1.04 |
—
—
—
—
|
| 2020 | 0.97 |
—
—
—
—
|
| 2019 | 0.91 |
—
—
—
—
|
| 2018 | 0.85 |
—
—
—
—
|
| 2017 | 0.79 |
—
—
—
—
|
| 2016 | 0.74 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 4.61 | 9.16 | 34.78 | 8.63 |
| Receivables | 144.30 | 166.52 | 217.19 | 207.80 |
| Inventory | 112.67 | 93.93 | 112.45 | 95.71 |
| Other | 230.40 | 175.16 | 186.86 | 119.66 |
| 491.98 | 485.91 | 610.40 | 465.31 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 221.19 | 258.62 | 276.08 | 198.93 |
| ST’ Debt | 227.54 | 329.35 | 171.96 | 83.31 |
| Other | 44.63 | 49.48 | 36.70 | 200.00 |
| 797.93 | 974.67 | 764.48 | 598.99 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 861.76 | 530.85 | — | — |
—
|
| ’25 | 783.63 | 514.91 | 476.97 | 699.11 |
2,474.62
|
| ’24 | 612.07 | 434.41 | 435.26 | 604.38 |
2,086.11
|
| ’23 | 726.45 | 436.70 | 411.26 | 479.42 |
2,053.82
|
| ’22 | 699.28 | 448.76 | 434.62 | 705.38 |
2,288.03
|
| ’21 | 583.57 | 397.03 | 361.86 | 535.69 |
1,878.14
|
| ’20 | 255.59 | 384.47 | 348.65 | 474.00 |
1,462.70
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 265.41 | 323.58 | — | — |
—
|
| ’25 | 299.52 | 272.32 | 232.51 | 206.11 |
1,010.46
|
| ’24 | 240.71 | 185.71 | 196.08 | 147.83 |
770.34
|
| ’23 | 401.63 | 219.79 | 183.15 | 129.02 |
933.59
|
| ’22 | 310.60 | 105.70 | 102.86 | 81.15 |
600.31
|
| ’21 | 255.48 | 157.39 | 148.98 | 82.83 |
644.68
|
| ’20 | 95.52 | 149.68 | 175.45 | 87.37 |
508.02
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (22.01) | (73.35) | — | — |
—
|
| ’25 | 11.67 | (72.46) | (174.15) | (240.04) |
(474.98)
|
| ’24 | 154.28 | (109.80) | (187.79) | (249.28) |
(392.60)
|
| ’23 | 158.10 | (109.46) | (163.23) | (154.47) |
(269.06)
|
| ’22 | 77.29 | (135.16) | (246.25) | (274.15) |
(578.27)
|
| ’21 | 77.57 | (68.30) | (158.17) | (261.45) |
(410.35)
|
| ’20 | (3,469.11) | (45.61) | (84.74) | (227.88) |
(3,827.34)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.79 | 0.37 | — | — |
—
|
| ’25 | 1.03 | 0.38 | 0.33 | 0.47 |
2.20
|
| ’24 | 0.97 | 0.28 | 0.25 | 0.67 |
2.17
|
| ’23 | 0.72 | 0.34 | 0.30 | 0.50 |
1.86
|
| ’22 | 0.76 | 0.31 | 0.26 | 0.44 |
1.77
|
| ’21 | 0.72 | 0.32 | 0.19 | 0.44 |
1.67
|
| ’20 | 0.20 | 0.29 | 0.22 | 0.40 |
1.12
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 38.50 | 32.07 | 33.57 | 33.18 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 53.66 | 49.28 | 41.78 | 42.37 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,187 | 3,258 | 3,291 | 3,303 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.72 | 0.63 | 0.63 | 0.75 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,288.03 | 2,053.82 | 2,086.11 | 2,474.62 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 73.69% | 82.85% | 86.72% | 83.68% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 450.91 | 431.78 | 573.48 | 619.81 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.71% | 21.02% | 27.49% | 25.05% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 465.24 | 498.23 | 595.31 | 616.37 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 321.18 | 343.70 | 369.55 | 417.47 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.72 | 7.69 | 7.62 | 8.84 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.77 | 1.86 | 2.17 | 2.20 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.29 | 3.49 | 2.81 | 3.61 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.49) | (4.50) | (4.25) | (5.30) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.21) | (1.01) | (1.43) | (1.70) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.51 | 22.07 | 22.63 | 24.49 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 262.25 | 267.17 | 273.91 | 280.05 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 27.21 | 20.22 | 16.74 | 17.36 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.52 | 4.92 | 4.77 | 4.34 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.35 | 1.71 | 1.60 | 1.57 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.49 | 8.35 | 8.45 | 7.67 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (33.58) | (63.75) | (44.92) | (39.98) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 600.31 | 933.59 | 770.34 | 1,010.46 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,178.57) | (1,202.65) | (1,162.94) | (1,485.44) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (578.27) | (269.06) | (392.60) | (474.98) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (363.71) | (305.95) | (488.76) | (154.09) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,798.91 | 7,053.62 | 7,697.73 | 8,282.13 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,787.52 | 7,049.01 | 7,688.57 | 8,247.35 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5,377.39 | 5,896.18 | 6,198.81 | 6,857.46 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.06% | 3.06% | 3.41% | 3.29% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.40% | 3.34% | 3.41% | 3.81% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.81% | 8.84% | 9.84% | 9.44% | — | — | — |
ROE
|
Essential Utilities Inc. (WTRG) has engineered a revenue powerhouse, doubling sales to $2.09 billion by 2024 through bold acquisitions like the 2020 Peoples Gas deal, which ignited a 64% surge and diversified into stable natural gas. Projections promise an 8% CAGR through 2027, fueled by rate cases and infrastructure tailwinds, yet this masks a gritty reality: employee headcount doubled in tandem, efficiency held steady, but relentless capex—now $1.16 billion annually—keeps free cash flow deeply negative, a utility staple that sustains long-term rate base but tests investor patience amid stock prices stuck in a defensive rut.
Profitability gleams brighter, with net income up 154% to $595 million, EPS climbing 64%, and EBT margins rebounding to 27.5% on synergies, boasting ROE around 9-10%. Balance sheet bulks up—equity tripled, debt quintupled to fund the frenzy—yielding compressed multiples (PE 16.7x, PB 1.6x) that scream undervaluation versus revenue trajectory. But contrarians beware: no insider buys signal quiet doubts, depreciation swells on aging pipes and PFAS mandates, and debt servicing could buckle if rates spike.
Analysts eye modest 6-13% upside, DCF hints 15% pop, and 70% odds of mid-single-digit returns through 2027 on dividend yield and growth. Yet underappreciated risks lurk—persistent FCF black holes, leverage at 5x EBITDA, regulatory wildcards—positioning WTRG as defensive growth bait or capex trap? Dive deeper to unpack if this utility titan delivers or dilutes.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.