DCF Calculator

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

Pacific Gas and Electric Company (PCG-PB)

Utilities | Regulated Electric

Today's Price

$17.79

Today's Fair Value

$16.42 -7.7%

Margin of Safety

-8.34%

Projected Value (5Y)

$26.45 +48.68%

Dividends Paid (5Y)

$5.41

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: 14.57% | CAGR (5y): -33.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.1x)

Discount Rate