PG&E Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-46.0% vs price
Base Case (Median)
5.3% vs price
Bull Case (75th pct.)
20.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-147.83 | -944.8% | High (40%) |
| PE Comparable | $20.50 | 17.2% | Medium (25%) |
| Growth Trajectory DCF | $7.16 | -59.1% | Medium (20%) |
| Graham Number | $21.37 | 22.1% | Medium (40%) |
| EV/EBITDA | $47.51 | 171.5% | Medium (20%) |
| Earnings Power Value | $16.34 | -6.6% | Medium (50%) |
Based on 6 out of 8 methods, PCG appears fairly valued at the current price of $17.50. The base case fair value of $18.42 implies 5.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.