Mario JohnsonEquity Research & Valuation
← Coverage

Consolidated Water Ltd

NASDAQ: CWCO · Water / Utilities · Cayman & US
Initiation Published August 1, 2026 By Mario Johnson
Price$30.30
Fair value$22.43
Implied downside-25%
Market cap$485M
Thesis in brief

A Nasdaq-listed, Cayman-domiciled water company whose stock already capitalizes more growth and durability than its cash flows support. On a discounted cash flow at a blended 8.0% cost of capital, fair value is about $22.43 against a price near $30.30, roughly 25% of downside. The business is high quality in parts, so this is a call on the price rather than the company. Much of the value sits in the balance sheet rather than the operations, and the downside holds even on generous growth assumptions.

I.

The business

Consolidated Water is a Nasdaq-listed, Cayman-domiciled water company operating across three jurisdictions through four segments. Its anchor is the Cayman retail utility, a regulated monopoly on a new 25-year exclusive license that is about a quarter of revenue but closer to 40% of gross profit. Bulk water sells to government offtakers in Cayman and the Bahamas, and the US Services and Manufacturing segments design, build, and operate water infrastructure. The company is nearly debt-free and holds about $125M of cash against a market cap near $485M. The detail is in the thesis.

II.

Why the stock looks expensive

  1. The DCF sits below the market even at a low discount rate. At a blended 8.0% cost of capital, fair value is about $22.43 versus a price near $30.30, roughly 25% downside. The business generates modest free cash flow relative to the price.
  2. Much of the value is cash, not the business. Of the roughly $22.43 fair value, about $8 is simply the cash pile. Strip the balance sheet out and the operating business is worth far less than the market implies.
  3. The downside holds even on high growth. At terminal growth of 2.0%, 2.5%, and even an aggressive 3.0%, fair value stays below the market price, so the conclusion does not rest on a stingy growth assumption.
Go deeper

The full thesis, with the model.

Read the full thesis → Download the model (.xlsx)

Published for informational and educational purposes only. Not investment advice, nor an offer or solicitation to buy or sell any security. Views are the author's own as of the date shown and may change without notice. The author may hold positions in securities discussed. Do your own research.