As of 2024-12-14, the Intrinsic Value of Portland General Electric Co (POR) is
59.71 USD. This POR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.48 USD, the upside of Portland General Electric Co is
34.20%.
The range of the Intrinsic Value is 38.36 - 97.07 USD
59.71 USD
Intrinsic Value
POR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.36 - 97.07 |
59.71 |
34.2% |
| DCF (Growth 10y) |
61.79 - 134.03 |
88.13 |
98.1% |
| DCF (EBITDA 5y) |
54.79 - 68.81 |
60.17 |
35.3% |
| DCF (EBITDA 10y) |
78.80 - 103.10 |
88.84 |
99.7% |
| Fair Value |
16.26 - 16.26 |
16.26 |
-63.44% |
| P/E |
49.93 - 69.93 |
61.81 |
39.0% |
| EV/EBITDA |
15.39 - 59.66 |
37.25 |
-16.3% |
| EPV |
29.50 - 55.85 |
42.67 |
-4.1% |
| DDM - Stable |
32.53 - 69.90 |
51.21 |
15.1% |
| DDM - Multi |
52.69 - 86.62 |
65.40 |
47.0% |
POR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,690.86 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
105.46 |
| Enterprise Value (mil) |
9,394.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.07% |
| Cost of Debt |
4.80% |
| WACC |
5.18% |