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)
$20.34
Method range
$16.44 – $76.86
median $30.79
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 | $20.34 | -43.66% |
| Exit multiple | $76.86 | +112.90% |
| Analyst target | $41.25 | +14.27% |
| Graham number | $16.44 | -54.46% |
- Forward DCF$20.34
- Exit multiple$76.86
- Analyst target$41.25
- Graham number$16.44
Stock price
$36.10
EPS (TTM)
$1.64
5Y EPS CAGR
-3.6%
Fair value @ hist. growth
$20.34
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
3.7%
per year over your projection horizon
Margin of safety -77.5% vs hist-growth DCF
Historical 5Y CAGR
-3.6%
Your model implies
3.7%
Next-year analyst consensus
18.9%
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% |
|---|---|---|---|---|---|
| 5.6% | 0.1% | -0.9% | -2.2% | -3.6% | -5.4% |
| 6.6% | 2.8% | 1.9% | 1.0% | -0.1% | -1.3% |
| 7.6% | 5.2% | 4.5% | 3.7% | 2.8% | 1.9% |
| 8.6% | 7.3% | 6.7% | 6.1% | 5.4% | 4.6% |
| 9.6% | 9.3% | 8.8% | 8.2% | 7.6% | 7.0% |
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
$18.3B
Total debt − cash
Beta
0.59
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
- Buybacks
- Dividend Profile3.09% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.