Fair value (multi-method)
Four independent methods triangulate what PPL 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)
$20.84
Method range
$16.44 – $48.94
median $31.05
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 | $20.84 | -41.68% |
| Exit multiple | $48.94 | +36.93% |
| Analyst target | $41.25 | +15.42% |
| Graham number | $16.44 | -54.00% |
- Forward DCF$20.84
- Exit multiple$48.94
- Analyst target$41.25
- Graham number$16.44
Stock price
$35.74
EPS (TTM)
$1.64
5Y EPS CAGR
-3.5%
Fair value @ hist. growth
$20.84
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
3.3%
per year over your projection horizon
Margin of safety -71.5% vs hist-growth DCF
Historical 5Y CAGR
-3.5%
Your model implies
3.3%
Next-year analyst consensus
19.0%
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% |
|---|---|---|---|---|---|
| 5.5% | -0.2% | -1.3% | -2.6% | -4.1% | -5.9% |
| 6.5% | 2.5% | 1.6% | 0.6% | -0.5% | -1.7% |
| 7.5% | 4.8% | 4.1% | 3.3% | 2.5% | 1.5% |
| 8.5% | 7.0% | 6.4% | 5.7% | 5.0% | 4.2% |
| 9.5% | 9.0% | 8.5% | 7.9% | 7.3% | 6.6% |
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
0.24
Low vs growth
Net debt
$18.3B
Total debt − cash
Beta
0.60
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
PPL (PPL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation