📈🚀 5 nowych strategii wybranych przez AI, które osiągają wyniki lepsze od rynku w sektorach opieki zdrowotnej, energetyki i innychZobacz wszystkie strategie

PG&E Corporation

DB:PCG

Stany Zjednoczone / Infrastruktura / Usługi komunalne — elektryczność

Podsumowanie

Mnożnik P/E

Cena akcji

13,90 EUR

Wartość godziwa

14,61 EUR

Metrics	Range	Conclusion
Selected LTM P/E Multiple	13,9x - 15,4x	14,7x
Selected Fwd P/E Multiple	10,6x - 11,7x	11,2x
Fair Value	€13,88 - €15,34	€14,61
Upside	-0,1% - 10,4%	5,1%


Benchmarks	-	Full Ticker
OGE Energy Corp.	-	NYSE:OGE
Entergy Corporation	-	NYSE:ETR
Edison International	-	NYSE:EIX
Pinnacle West Capital Corporation	-	NYSE:PNW
NextEra Energy, Inc.	-	NYSE:NEE
PG&E Corporation	-	DB:PCG
-	-	-

Multiples Valuation: Price / EPS

Cena akcji

13,90 EUR

Wartość godziwa

14,61 EUR

Upside

5,1%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	OGE	ETR	EIX	PNW	NEE	PCG
	NYSE:OGE	NYSE:ETR	NYSE:EIX	NYSE:PNW	NYSE:NEE	DB:PCG
Historical Net Income Growth
5Y CAGR	0.4%	-3.2%	0.0%	2.5%	13.0%	NM-
3Y CAGR	-15.7%	-1.9%	19.2%	-0.5%	24.8%	NM-
Latest Twelve Months	19.4%	-1.0%	174.1%	-6.9%	-6.3%	-6.7%

Historical Net Income Profit Margin
5 Year Average Margin	15.2%	12.1%	6.3%	13.4%	17.9%	3.6%
Prior Fiscal Year	15.6%	19.4%	7.3%	10.7%	26.0%	9.2%
Latest Fiscal Year	14.8%	8.9%	7.3%	11.9%	28.1%	10.1%
Latest Twelve Months	15.3%	14.3%	15.0%	11.0%	22.9%	9.6%

Current Trading Multiples
EV / LTM EBITDA	11.6x	12.9x	10.4x	12.5x	17.6x	10.4x
Price / LTM Sales	2.9x	3.5x	1.3x	2.1x	6.7x	1.5x
LTM P/E Ratio	19.2x	24.5x	8.7x	19.0x	29.3x	15.9x


	Low	Mid	High

Benchmark LTM P/E Ratio	8.7x	19.2x	29.3x
Historical LTM P/E Ratio	-64.4x	16.1x	21.0x

Selected P/E Multiple	13.9x	14.7x	15.4x
(x) LTM Net Income	2,351	2,351	2,351
(=) Equity Value	32,760	34,484	36,209
(/) Shares Outstanding	2,197.8	2,197.8	2,197.8
Implied Value Range	14.91	15.69	16.47
FX Rate: USD/EUR	1.2	1.2	1.2		Market Price
Implied Value Range (Trading Cur)	12.80	13.48	14.15		13.90
Upside / (Downside)	-7.9%	-3.0%	1.8%

Obliczenia pomocnicze

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	OGE	ETR	EIX	PNW	NEE	PCG

Value of Common Equity	9,365	42,784	21,805	11,125	174,072	35,569
(/) Shares Outstanding	201.4	446.4	384.8	119.4	2,059.3	2,197.8
Implied Stock Price	46.50	95.84	56.66	93.15	84.53	16.18
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.16
Implied Stock Price (Trading Cur)	46.50	95.84	56.66	93.15	84.53	13.90

Trading Currency	USD	USD	USD	USD	USD	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.16

Wszelkie prawa zastrzeżone. Warunki używania

Błąd ładowania

PG&E Corporation

DB:PCG

Stany Zjednoczone / Infrastruktura / Usługi komunalne — elektryczność

Mnożnik P/E