PCG PG&E Corporation
Intrinsic value$25.44
Price (at call)$14.30
Margin of safety
+77.9%
vs market (rating basis)
+104.7%
Model unavailable; showing baseline valuation.
⚠ LLM error: unbalanced JSON in response: '{\n "story": "California\'s largest utility earns roughly its ~10% authorized ROE on a rate base compounding via undergrounding, electrification, and data-center load growth. The stock has derated to ~'; using baseline
The story
Value drivers
| Return on equity (normalized) | 10.2% |
| Book-value growth (Y1) | 4.8% |
| Terminal book growth | 3.0% |
| Beta | 0.50 |
| Failure probability | 0.0% |
| Cost of equity | 7.0% |
Valuation bridge
| PV of excess returns | 7.99B |
| PV of terminal excess | 17.08B |
| Equity value | 56.04B |
| ÷ shares → per share | $25.44 |
News
bearish -0.30 · 8 articles
- Jim Cramer on PG&E (PCG): Wildfire Liability Puts Growth Plans Under Pressure
- PG&E (PCG) Sub Says California’s Wildfire Bill Leaves Financing Risk Unresolved. What Protection Is Still Missing?
- PG&E (PCG) Stock Sees Fair Value Cut As Analysts Split Over California Risks
- PG&E, Google, Rewiring America Launch VPP in California
- Tesla and Google Just Joined a New Bet on the Electric Grid
- Broadcom upgraded, Ultragenyx downgraded: Wall Street's top analyst calls
- TSLA, PCG, GOOGL, RUN, CARR Stocks In Focus: A New Virtual Power Plant To Connect 21,000 Home Energy Devices
- Here Are Thursday’s Top Wall Street Analyst Research Calls: Broadcom, Deere & Company, Dell Technologies, Devon Energy, Moderna, Permian Resources, PG&E, Thermo Fisher, Viper Energy, and More
Projected excess returns on equity
| Yr | Book equity | ROE | Excess return | PV |
|---|---|---|---|---|
| 1 | 30.96B | 10.2% | 988.20M | 923.26M |
| 2 | 32.44B | 10.2% | 1.03B | 897.73M |
| 3 | 33.92B | 10.2% | 1.07B | 871.22M |
| 4 | 35.41B | 10.2% | 1.11B | 843.86M |
| 5 | 36.89B | 10.1% | 1.15B | 815.78M |
| 6 | 38.36B | 10.1% | 1.18B | 787.10M |
| 7 | 39.81B | 10.1% | 1.22B | 757.96M |
| 8 | 41.24B | 10.1% | 1.25B | 728.48M |
| 9 | 42.64B | 10.1% | 1.29B | 698.78M |
| 10 | 44.01B | 10.0% | 1.32B | 668.98M |