As of 2025-01-20, the Intrinsic Value of PG&E Corp (PCG) is
23.72 USD. This PCG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.01 USD, the upside of PG&E Corp is
39.50%.
The range of the Intrinsic Value is 3.40 - 278.90 USD
23.72 USD
Intrinsic Value
PCG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.40 - 278.90 |
23.72 |
39.5% |
| DCF (Growth 10y) |
10.62 - 343.59 |
35.24 |
107.2% |
| DCF (EBITDA 5y) |
3.68 - 9.43 |
5.77 |
-66.1% |
| DCF (EBITDA 10y) |
9.32 - 17.38 |
12.39 |
-27.2% |
| Fair Value |
25.84 - 25.84 |
25.84 |
51.91% |
| P/E |
5.01 - 20.84 |
12.88 |
-24.3% |
| EV/EBITDA |
15.74 - 25.39 |
18.70 |
10.0% |
| EPV |
36.79 - 52.66 |
44.73 |
162.9% |
| DDM - Stable |
14.25 - 76.19 |
45.22 |
165.8% |
| DDM - Multi |
5.12 - 21.30 |
8.26 |
-51.4% |
PCG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45,437.96 |
| Beta |
0.28 |
| Outstanding shares (mil) |
2,671.25 |
| Enterprise Value (mil) |
104,028.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.05% |
| Cost of Debt |
4.69% |
| WACC |
4.59% |