Deal Flow
Letter · prints on one page
Transaction tear sheetData as of Nov 7, 2026
M&A · Energy · Water Supply

American Water Works Company, Inc. to acquire Essential Utilities, Inc.

Announced Oct 27, 2025 · Pending Dec 31, 2025

Deal value—
Premium—To unaffected price
EV / Adj. EBITDA—
ConsiderationAll stock

Transaction

Acquirer
American Water Works Company, Inc. (AWK)
Target
Essential Utilities, Inc. (WTRG)
Buyer type
Strategic
Offer price per share
—
Enterprise value
—
Status
Pending Dec 31, 2025

Deal protections

Break fee (target pays)
$370M
Reverse fee (buyer pays)
$835M
Go-shop
No-shop
Financing
No financing condition

Advisors

To the acquirer
BofA Securities
To the target
Moelis
BofA Securities fee
$45.0M
Moelis fee
$4.0M

Sector context · Energy

Comparable deals
38 in the prior 24 months
Premium
Sector median 18.9%
EV / Adj. EBITDA
Sector median 8.5x
Break fee
Sector median 3.0%

Timeline

  1. AnnouncedOct 27, 2025
  2. Proxy filedDec 31, 2025
  3. Definitive proxyDec 31, 2025
  4. Shareholder votePending
  5. ClosedPending

Valuation · fairness opinions

Trading comparablesBofA Securities$40.95$46.25
Trading comparablesBofA Securities$40.10$45.35
Trading comparablesBofA Securities$40.20$48.60
Precedent transactionsBofA Securities$38.00$62.60
Discounted cash flowBofA Securities$42.15$55.85
Discounted cash flowMoelis$9,731.00$14,835.00
Discounted cash flowMoelis$34.29$52.21
Discounted cash flowMoelis$24,675.00$30,767.00
Discounted cash flowMoelis$126.12$157.26
Trading comparablesMoelis$9,697.00$12,845.00

Implied value per Essential Utilities, Inc. share by analysis, from BofA Securities and Moelis · DCF discount rate 6.25%–7.25%.

Sources
  • 8-K (EX-99.1) · Oct 27, 2025
  • 8-K (EX-99.1) · Oct 27, 2025
  • 425 (EX-99.1) · Oct 27, 2025

Adj. EBITDA is operating income + D&A + impairment, restructuring, deal costs and stock compensation, less any large gain on a sale, last twelve months, from the target's filings. Calculated by Castle, so it can differ from a bank's adjusted figure.

Prepared with Castle from public SEC EDGAR filings. Figures are extracted automatically; verify against the source documents. Not investment advice.