DCF Calculator

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

Public Service Enterprise Group Incorporated (PEG)

Utilities | Regulated Electric

Today's Price

$74.33

Today's Fair Value

$71.64 -3.62%

Margin of Safety

-3.75%

Projected Value (5Y)

$115.38 +55.23%

Dividends Paid (5Y)

$14.96

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.28% | CAGR (5y): 5.59%

Diluted Shares Growth Rate

Regression: -0.19% | CAGR (5y): -0.24%

Dividend Growth Rate

Regression: 4.73% | CAGR (5y): 5.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.8x)

Discount Rate