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)
$84.90
Method range
$11.70 – $84.90
median $24.16
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 | $84.90 | +396.20% |
| Exit multiple | $25.65 | +49.91% |
| Analyst target | $22.67 | +32.50% |
| Graham number | $11.70 | -31.61% |
- Forward DCF$84.90
- Exit multiple$25.65
- Analyst target$22.67
- Graham number$11.70
Stock price
$17.11
EPS (TTM)
$1.28
3Y EPS CAGR
12.0%
Fair value @ hist. growth
$84.90
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
-7.1%
per year over your projection horizon
Margin of safety 79.8% vs hist-growth DCF
Historical 3Y CAGR
12.0%
Your model implies
-7.1%
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% | -7.6% | -8.7% | -10.1% | -11.8% | -13.9% |
| 5.0% | -7.6% | -8.7% | -10.1% | -11.8% | -13.9% |
| 5.9% | -5.2% | -6.0% | -7.1% | -8.2% | -9.7% |
| 6.9% | -2.8% | -3.5% | -4.3% | -5.2% | -6.3% |
| 7.9% | -0.7% | -1.3% | -2.0% | -2.7% | -3.5% |
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
0.32
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