Fair value (multi-method)
Four independent methods triangulate what PCG is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$82.27
Method range
$11.70 – $82.27
median $24.69
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $82.27 | +354.28% |
| Exit multiple | $25.71 | +41.98% |
| Analyst target | $23.67 | +30.70% |
| Graham number | $11.70 | -35.39% |
- Forward DCF$82.27
- Exit multiple$25.71
- Analyst target$23.67
- Graham number$11.70
Stock price
$18.11
EPS (TTM)
$1.28
3Y EPS CAGR
12.0%
Fair value @ hist. growth
$82.27
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
-6.1%
per year over your projection horizon
Margin of safety 78.0% vs hist-growth DCF
Historical 3Y CAGR
12.0%
Your model implies
-6.1%
Next-year analyst consensus
28.7%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | -6.9% | -8.1% | -9.5% | -11.2% | -13.3% |
| 5.0% | -6.9% | -8.1% | -9.4% | -11.1% | -13.3% |
| 6.0% | -4.2% | -5.1% | -6.1% | -7.3% | -8.6% |
| 7.0% | -1.9% | -2.6% | -3.4% | -4.3% | -5.3% |
| 8.0% | 0.2% | -0.4% | -1.0% | -1.7% | -2.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.33
Low vs growth
Net debt
$60.6B
Total debt − cash
Beta
0.27
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 3 years anchor the CAGR reference above.
Frequently asked questions
PG&E (PCG) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile0.97% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.