POR
Portland General Electric Co
Price:  
41.30 
USD
Volume:  
1,042,486.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POR Intrinsic Value

40.20 %
Upside

What is the intrinsic value of POR?

As of 2025-06-13, the Intrinsic Value of Portland General Electric Co (POR) is 57.90 USD. This POR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.30 USD, the upside of Portland General Electric Co is 40.20%.

The range of the Intrinsic Value is 35.58 - 98.44 USD

Is POR undervalued or overvalued?

Based on its market price of 41.30 USD and our intrinsic valuation, Portland General Electric Co (POR) is undervalued by 40.20%.

41.30 USD
Stock Price
57.90 USD
Intrinsic Value
Intrinsic Value Details

POR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.58 - 98.44 57.90 40.2%
DCF (Growth 10y) 60.41 - 141.14 89.16 115.9%
DCF (EBITDA 5y) 64.65 - 92.65 77.20 86.9%
DCF (EBITDA 10y) 92.02 - 136.87 111.93 171.0%
Fair Value 33.58 - 33.58 33.58 -18.70%
P/E 54.69 - 79.86 62.28 50.8%
EV/EBITDA 15.73 - 69.04 43.28 4.8%
EPV 14.32 - 39.95 27.13 -34.3%
DDM - Stable 24.21 - 52.31 38.26 -7.4%
DDM - Multi 51.80 - 85.52 64.39 55.9%

POR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,522.76
Beta 0.13
Outstanding shares (mil) 109.51
Enterprise Value (mil) 9,542.76
Market risk premium 4.60%
Cost of Equity 6.90%
Cost of Debt 5.04%
WACC 5.64%