PG&E Corp (PCG)
Electric & Other Services Combined · Utilities · $52.0B
Intrinsic Value (Consensus)
$18.29
Current Price
$23.60
Margin of Safety
-22.5%
22.5% Above Intrinsic Value
Value: $18
Price: $24
Valuation Model Estimates
Current Price: $23.60
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$19.81
Earnings Power Value
$11.46
Relative Value (P/E)
$23.60
Dividend Discount Model
$0.13
Consensus Value
$18.29
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.18
- EPS (Forward)
- $1.21
- Book Value
- $14.78
- P/E Ratio
- 20.0
- Forward P/E
- 19.5
- PEG Ratio
- —
- ROE
- 3.7%
- Debt/Equity
- 176%
- Revenue Growth
- -2.2%
- Earnings Growth
- 2.6%
- Dividend Yield
- 0.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance