DCF Calculator

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

Pacific Gas and Electric Company (PCG-PD)

Utilities | Regulated Electric

Today's Price

$16.25

Today's Fair Value

$14.88 -8.43%

Margin of Safety

-9.21%

Projected Value (5Y)

$23.96 +47.45%

Dividends Paid (5Y)

$4.90

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: 14.54% | CAGR (5y): -33.13%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.15x)

Discount Rate