PEG
Public Service Enterprise Group Inc
Price:  
73.20 
USD
Volume:  
2,268,253.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEG Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Public Service Enterprise Group Inc (PEG) is 76.69 USD. This PEG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.20 USD, the upside of Public Service Enterprise Group Inc is %.

The range of the Intrinsic Value is 44.26 - 158.58 USD

73.20 USD
Stock Price
76.69 USD
Intrinsic Value
Intrinsic Value Details

PEG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.26 - 158.58 76.69 4.8%
DCF (Growth 10y) 46.97 - 148.93 76.08 3.9%
DCF (EBITDA 5y) 29.93 - 39.87 34.94 -52.3%
DCF (EBITDA 10y) 38.51 - 52.04 45.13 -38.3%
Fair Value 90.75 - 90.75 90.75 23.97%
P/E 61.71 - 77.16 68.65 -6.2%
EV/EBITDA 39.65 - 100.07 67.79 -7.4%
EPV 169.35 - 224.55 196.95 169.1%
DDM - Stable 36.12 - 102.74 69.43 -5.2%
DDM - Multi 48.43 - 100.23 64.60 -11.8%

PEG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 36,459.46
Beta 0.55
Outstanding shares (mil) 498.08
Enterprise Value (mil) 57,062.46
Market risk premium 4.60%
Cost of Equity 7.11%
Cost of Debt 4.31%
WACC 5.88%