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)
$94.79
Method range
$34.04 – $94.79
median $82.59
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 | $94.79 | +19.11% |
| Exit multiple | $77.51 | -2.60% |
| Analyst target | $87.67 | +10.17% |
| Graham number | $34.04 | -57.23% |
- Forward DCF$94.79
- Exit multiple$77.51
- Analyst target$87.67
- Graham number$34.04
Stock price
$79.58
FCF / share (TTM)
$0.16
3Y FCF CAGR
-17.9%
Fair value @ hist. growth
$0.73
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
44.5%
per year over your projection horizon
Margin of safety -10,781.9% vs hist-growth DCF
Historical 3Y CAGR
-17.9%
Your model implies
44.5%
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% |
|---|---|---|---|---|---|
| 5.3% | 39.0% | 37.2% | 35.1% | 32.6% | 29.5% |
| 6.3% | 43.3% | 41.8% | 40.2% | 38.3% | 36.2% |
| 7.3% | 47.0% | 45.8% | 44.5% | 43.0% | 41.4% |
| 8.3% | 50.4% | 49.4% | 48.3% | 47.0% | 45.7% |
| 9.3% | 53.6% | 52.7% | 51.7% | 50.6% | 49.5% |
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
0.10
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
- Buybacks
- Dividend Profile3.27% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.