POR
Portland General Electric Co
Price:  
40.14 
USD
Volume:  
956,850.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POR Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Portland General Electric Co (POR) is 45.64 USD. This POR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.14 USD, the upside of Portland General Electric Co is %.

The range of the Intrinsic Value is 27.01 - 78.75 USD

40.14 USD
Stock Price
45.64 USD
Intrinsic Value
Intrinsic Value Details

POR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.01 - 78.75 45.64 13.7%
DCF (Growth 10y) 39.75 - 98.23 60.89 51.7%
DCF (EBITDA 5y) 39.82 - 54.87 47.83 19.2%
DCF (EBITDA 10y) 50.09 - 73.41 61.72 53.8%
Fair Value 11.27 - 11.27 11.27 -71.91%
P/E 36.08 - 43.63 39.25 -2.2%
EV/EBITDA 1.26 - 59.93 30.50 -24.0%
EPV 17.22 - 40.68 28.95 -27.9%
DDM - Stable 17.96 - 35.15 26.55 -33.8%
DDM - Multi 40.33 - 59.69 48.02 19.6%

POR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,058.96
Beta 0.73
Outstanding shares (mil) 101.12
Enterprise Value (mil) 8,493.96
Market risk premium 4.60%
Cost of Equity 8.28%
Cost of Debt 5.31%
WACC 6.54%