PCG
PG&E Corp
Price:  
16.84 
USD
Volume:  
11,004,008.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PCG Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of PG&E Corp (PCG) is 19.17 USD. This PCG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.84 USD, the upside of PG&E Corp is %.

The range of the Intrinsic Value is 2.75 - 86.65 USD

16.84 USD
Stock Price
19.17 USD
Intrinsic Value
Intrinsic Value Details

PCG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.75 - 86.65 19.17 13.8%
DCF (Growth 10y) 9.63 - 104.00 28.16 67.2%
DCF (EBITDA 5y) 3.49 - 8.24 5.04 -70.1%
DCF (EBITDA 10y) 8.66 - 15.30 11.08 -34.2%
Fair Value 26.43 - 26.43 26.43 56.97%
P/E 5.79 - 18.12 11.51 -31.6%
EV/EBITDA 13.82 - 19.55 15.53 -7.8%
EPV 35.77 - 49.28 42.52 152.5%
DDM - Stable 10.04 - 27.12 18.58 10.3%
DDM - Multi 5.66 - 11.96 7.69 -54.3%

PCG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,930.16
Beta 0.69
Outstanding shares (mil) 2,133.62
Enterprise Value (mil) 92,430.16
Market risk premium 4.60%
Cost of Equity 8.44%
Cost of Debt 4.84%
WACC 5.53%