As of 2025-05-21, the Intrinsic Value of Portland General Electric Co (POR) is 59.03 USD. This POR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.83 USD, the upside of Portland General Electric Co is 37.80%.
The range of the Intrinsic Value is 24.08 - 179.28 USD
Based on its market price of 42.83 USD and our intrinsic valuation, Portland General Electric Co (POR) is undervalued by 37.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.08 - 179.28 | 59.03 | 37.8% |
| DCF (Growth 10y) | 35.29 - 200.78 | 72.80 | 70.0% |
| DCF (EBITDA 5y) | 53.72 - 80.53 | 66.59 | 55.5% |
| DCF (EBITDA 10y) | 71.09 - 112.35 | 90.28 | 110.8% |
| Fair Value | 33.58 - 33.58 | 33.58 | -21.61% |
| P/E | 52.14 - 73.91 | 59.62 | 39.2% |
| EV/EBITDA | 16.33 - 66.43 | 42.76 | -0.2% |
| EPV | 13.61 - 39.84 | 26.73 | -37.6% |
| DDM - Stable | 27.25 - 91.12 | 59.19 | 38.2% |
| DDM - Multi | 40.46 - 98.61 | 56.65 | 32.3% |
| Market Cap (mil) | 4,690.31 |
| Beta | 0.11 |
| Outstanding shares (mil) | 109.51 |
| Enterprise Value (mil) | 9,710.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.94% |
| Cost of Debt | 5.04% |
| WACC | 5.69% |