DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

PG&E Corporation (PCG)

Utilities | Regulated Electric

Today's Price

$13.24

Today's Fair Value

$12.42 -6.19%

Margin of Safety

-6.60%

Projected Value (5Y)

$20.00 +51.06%

Dividends Paid (5Y)

$1.75

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.44% | CAGR (5y): 19.47%

Diluted Shares Growth Rate

Regression: 21.92% | CAGR (5y): 11.86%

Dividend Growth Rate

Regression: -22.59% | CAGR (5y): 123.61%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.76x)

Discount Rate