EN DE

H2O America, through its subsidiaries, (HTO) Fair Value & Analysis

Utilities · US · Market cap $2.6B

HA H2O America, through its subsidiaries, logo H2O America, through its subsidiaries, HTO · US
Price$62.66
Fair Value$41.30
Upside-34.1%
Quality33/100
Watch H2O America, through its subsidiaries, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 12.9% net margin
Moderate debt · negative free cash flow
2.77% dividend yield
Trails peers (5/14)
Moderate moat 51/100
Evidence: High Range $30.38 – $52.10 Share as image

Fair value as of: Jul 14, 2026

From 16 valuation models · updated 26 days ago

Share price +2.2% over the past month.

Below-average quality, and screening another 34% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($52.10). The favourable scenario is already priced in.
  • Weak quality (33/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$75.71 $43.27 Fair Value $41.30 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range $43.27 – $75.71 · fair‑value band $30.38 – $52.10 · the $62.66 price screens above the $41.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

H2O America, through its subsidiaries, (HTO) currently trades at $62.66, while our model-based Fair Value estimate is $41.30, implying the stock looks roughly 34.1% overvalued today. The Quality Score stands at 33/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, H2O America, through its subsidiaries, generated revenue of $816M at a net margin of 12.9%. Revenue grew 9.4% year over year. It earns a return on equity of 6.5%. Net debt stands at $2.0B. Fundamentals as of Jul 14, 2026

Our scenario range runs from $30.38 (bear case) to $52.10 (bull case); at $62.66, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 46% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -10% fair-value upside, at -34%, HTO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income $29.30 $30.59 $31.64 76
ROIC Compounder $1.68 72
Gordon GGM $12.31 $24.53 $37.14 70
All 16 models by family
Earnings-Based
Graham-Dodd $16.67 $57.24 $76.84 54
Lynch FV $13.20 $18.85 $24.51 50
PEG = 1.0 $13.20 $18.85 $24.51 46
EPV $1.68 59
Dividend Discount
Gordon GGM $12.31 $24.53 $37.14 70
DDM Multi-Stage $12.31 $20.93 $25.89 61
Multiples
P/E Multiple $33.10 $44.13 $55.16 63
P/S Multiple $31.26 $41.68 $52.10 58
P/B Multiple $31.26 $41.68 $52.10 55
EV/EBIT $4.54 $20.76 $36.98 53
EV/EBITDA $9.92 $27.93 $45.95 54
EV/Revenue $3.71 $18.06 43
Asset-Based
NCAV (Graham) $18.41 $24.67 $36.83 50
Economic Profit
Residual Income $29.30 $30.59 $31.64 76
ROIC Compounder $1.68 72
Growth Earnings
Growth-Adj P/E $28.91 $41.30 $53.69 68

Widest divergence: Growth Earnings ($41.30) versus Earnings-Based ($18.85). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $816M
Revenue growth (YoY) +9.4%
Net margin 12.9%
Return on equity 6.5%
Free cash flow −$278M FY2025
P/E ratio 21.0
More key figures
Operating margin 21.5%
EPS (TTM) $2.97
Dividend yield 2.8%
Net debt $2.0B FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 30 · Market factors (momentum, volatility) 76

Profitability 27
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 29
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 17
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

H2O America, through its subsidiaries, provides water utility and other related services in the United States. The company engages in 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, …

Full company description

H2O America, through its subsidiaries, provides water utility and other related services in the United States. The company engages in 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 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; 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

H2O America, through its subsidiaries, reported revenue of $801M in FY2025 versus $574M in FY2021, a compound +8.7%/yr. Reported net income was $103M in FY2025, compounding +14.1%/yr from FY2021.

Growth Quality 41/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$801M
Latest YoY
+7.0%
Avg. growth/yr (3Y)
+8.9%
Avg. growth/yr (5Y)
+7.2%
Avg. growth/yr (40Y)
+6.6%
Revenue +8.7%/yr
FY21 $574M
FY22 $621M
FY23 $670M
FY24 $748M
FY25 $801M
Net income +14.1%/yr
FY21 $60.5M
FY22 $73.8M
FY23 $85.0M
FY24 $94.0M
FY25 $103M

HTO screens 34% overvalued. Compare with American Water Works Company →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "H2O America, through its subsidiaries, Fair Value". https://www.fairvalue-calculator.com/stock/HTO

Peer Group

Utilities - Regulated Water · 67 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 33 · Bottom 25%
Fair Value upside −34% · Below median
Return on equity (TTM) 7% · Below median
Return on assets 2% · Above median
Net margin (TTM) 13% · Above median
Operating margin (TTM) 21% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 2.8% · Above median
Debt / equity 1.21× · Higher than 75% of peers

Valuation Multiples vs Utilities - Regulated Water median · lower = cheaper

P/E (TTM) 21.0× · Pricier than median
P/B 1.70× · Pricier than median
P/S (TTM) 3.20× · Pricier than median
EV/EBITDA 14.2× · Pricier than median
PEG 2.68× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 7
FUTURE 47 · sector 28
PAST 26 · sector 29
HEALTH 39 · sector 66
DIVIDEND 55 · sector 49

VALUE 0: the price sits above our fair-value range.

Insider activity: 78/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Regulated Water stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
American Water Works Company AWK $134.33 $65.80 -51%
SBSP3 SBSP3 R$29.22 R$31.23 +7%
SBS SBS $5.79 $5.21 -10%
Essential Utilities, Inc WTRG $38.59 $21.81 -43%
CSMG3 CSMG3 R$66.10 R$60.17 -9%
Grandblue Environment Co 600323 ¥29.42 ¥33.29 +13%
American States Water Company AWR $85.01 $48.02 -44%
Chengdu Xingrong Environment Co 000598 ¥6.97 ¥10.74 +54%
California Water Service Group CWT $49.73 $33.56 -33%
Chongqing Water Group 601158 ¥4.12 ¥2.77 -33%

Compare H2O America, through its subsidiaries, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is H2O America, through its subsidiaries, (HTO) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of $41.30 versus a price of $62.66, about −34% (overvalued).
What is the fair value of HTO?
Our model-based fair value for H2O America, through its subsidiaries, is $41.30 (as of Jul 14, 2026), built from audited fundamentals. The current price is $62.66.
What is the quality score of HTO?
H2O America, through its subsidiaries, has a Quality Score of 33/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of H2O America, through its subsidiaries, (HTO)?
H2O America, through its subsidiaries, reported trailing-twelve-month revenue of about $816M (latest available figure, as of Jul 14, 2026).
What is the net profit margin of HTO?
The net profit margin of H2O America, through its subsidiaries, is about 12.9%, meaning it keeps roughly 12.9% of revenue as net income. Based on the latest reported figures.
Does H2O America, through its subsidiaries, pay a dividend?
H2O America, through its subsidiaries, currently shows a dividend yield of about 2.95% relative to its recent price (as of Jul 14, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track H2O America, through its subsidiaries, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.