As of 2025-10-28, the Intrinsic Value of Public Service Enterprise Group Inc (PEG) is 107.06 USD. This PEG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.45 USD, the upside of Public Service Enterprise Group Inc is 28.30%.
The range of the Intrinsic Value is 52.55 - 329.86 USD
Based on its market price of 83.45 USD and our intrinsic valuation, Public Service Enterprise Group Inc (PEG) is undervalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.55 - 329.86 | 107.06 | 28.3% |
| DCF (Growth 10y) | 57.40 - 315.65 | 108.42 | 29.9% |
| DCF (EBITDA 5y) | 33.02 - 45.04 | 36.88 | -55.8% |
| DCF (EBITDA 10y) | 43.74 - 60.58 | 49.93 | -40.2% |
| Fair Value | 99.18 - 99.18 | 99.18 | 18.85% |
| P/E | 77.16 - 89.18 | 82.71 | -0.9% |
| EV/EBITDA | 46.28 - 115.76 | 77.52 | -7.1% |
| EPV | 170.47 - 228.74 | 199.60 | 139.2% |
| DDM - Stable | 46.93 - 184.78 | 115.86 | 38.8% |
| DDM - Multi | 48.65 - 139.42 | 71.03 | -14.9% |
| Market Cap (mil) | 41,648.23 |
| Beta | 0.32 |
| Outstanding shares (mil) | 499.08 |
| Enterprise Value (mil) | 64,751.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.93% |
| Cost of Debt | 4.28% |
| WACC | 5.77% |