Fair value (multi-method)
Four independent methods triangulate what PEG 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)
$96.59
Method range
$34.04 – $96.59
median $84.01
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 | $96.59 | +21.53% |
| Exit multiple | $77.52 | -2.46% |
| Analyst target | $90.50 | +13.87% |
| Graham number | $34.04 | -57.17% |
- Forward DCF$96.59
- Exit multiple$77.52
- Analyst target$90.50
- Graham number$34.04
Stock price
$79.48
FCF / share (TTM)
$0.16
3Y FCF CAGR
-17.9%
Fair value @ hist. growth
$0.74
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 FCF growth
44.1%
per year over your projection horizon
Margin of safety -10649.8% vs hist-growth DCF
Historical 3Y CAGR
-17.9%
Your model implies
44.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
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.
Undiscounted FCF per share over 10 years at -18% annual growth.
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% |
|---|---|---|---|---|---|
| 5.2% | 38.6% | 36.7% | 34.5% | 31.9% | 28.7% |
| 6.2% | 42.9% | 41.4% | 39.8% | 37.9% | 35.7% |
| 7.2% | 46.7% | 45.5% | 44.1% | 42.6% | 40.9% |
| 8.2% | 50.1% | 49.1% | 47.9% | 46.7% | 45.3% |
| 9.2% | 53.3% | 52.4% | 51.4% | 50.3% | 49.2% |
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
0.10
Low vs growth
Net debt
$24.2B
Total debt − cash
Beta
0.53
Vs market benchmark
Frequently asked questions
Public Service Enterprise Group (PEG) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation