As of 2025-02-18, the Intrinsic Value of Public Service Enterprise Group Inc (PEG) is
100.34 USD. This PEG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 83.70 USD, the upside of Public Service Enterprise Group Inc is
19.90%.
The range of the Intrinsic Value is 58.47 - 212.11 USD
100.34 USD
Intrinsic Value
PEG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.47 - 212.11 |
100.34 |
19.9% |
| DCF (Growth 10y) |
63.67 - 203.69 |
102.06 |
21.9% |
| DCF (EBITDA 5y) |
47.03 - 60.87 |
54.42 |
-35.0% |
| DCF (EBITDA 10y) |
54.80 - 72.96 |
64.02 |
-23.5% |
| Fair Value |
101.96 - 101.96 |
101.96 |
21.82% |
| P/E |
79.86 - 111.94 |
94.93 |
13.4% |
| EV/EBITDA |
59.38 - 117.97 |
86.55 |
3.4% |
| EPV |
168.70 - 229.44 |
199.07 |
137.8% |
| DDM - Stable |
41.64 - 127.65 |
84.65 |
1.1% |
| DDM - Multi |
62.35 - 140.37 |
85.44 |
2.1% |
PEG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41,701.85 |
| Beta |
0.41 |
| Outstanding shares (mil) |
498.23 |
| Enterprise Value (mil) |
63,405.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.87% |
| Cost of Debt |
4.25% |
| WACC |
5.79% |