POR
Portland General Electric Co
Price:  
47.53 
USD
Volume:  
849,879.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POR Intrinsic Value

31.10 %
Upside

As of 2024-10-03, the Intrinsic Value of Portland General Electric Co (POR) is 62.29 USD. This POR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.53 USD, the upside of Portland General Electric Co is 31.10%.

The range of the Intrinsic Value is 27.16 - 175.80 USD

47.53 USD
Stock Price
62.29 USD
Intrinsic Value
Intrinsic Value Details

POR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.16 - 175.80 62.29 31.1%
DCF (Growth 10y) 31.02 - 168.92 63.82 34.3%
DCF (EBITDA 5y) 40.24 - 55.40 44.58 -6.2%
DCF (EBITDA 10y) 46.67 - 68.17 54.05 13.7%
Fair Value 14.36 - 14.36 14.36 -69.79%
P/E 49.12 - 61.51 53.66 12.9%
EV/EBITDA 10.55 - 60.64 35.04 -26.3%
EPV 26.28 - 52.15 39.22 -17.5%
DDM - Stable 32.53 - 100.39 66.46 39.8%
DDM - Multi 38.59 - 86.75 52.78 11.1%

POR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,898.92
Beta 0.12
Outstanding shares (mil) 103.07
Enterprise Value (mil) 9,632.92
Market risk premium 4.60%
Cost of Equity 6.38%
Cost of Debt 5.04%
WACC 5.47%