Valuation PG&E Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 09:23:35 18/09/2024 pm IST			5-day change	1st Jan Change
19.59 ^USD	-1.36%		-0.13%	+8.85%

16/09	Ladenburg Thalmann Adjusts Price Target on PG&E to $24 From $20.50, Maintains Buy	MT
12/09	Barclays Adjusts PG&E Price Target to $24 From $23	MT

Fiscal Period: Dicembre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,753	24,728	24,102	32,320	38,467	42,450	-	-
Change	-	329.84%	-2.53%	34.09%	19.02%	10.35%	-	-
Enterprise Value (EV) ¹	7,969	65,107	68,701	32,320	93,857	1,00,415	1,03,361	1,05,533
Change	-	717.03%	5.52%	-52.96%	190.4%	6.99%	2.93%	2.1%
P/E ratio	-0.75x	-11.9x	-243x	19.4x	17.2x	16.5x	13.9x	12.8x
PBR	1.12x	1.18x	1.15x	-	1.54x	1.53x	1.37x	1.24x
PEG	-	0.1x	2.6x	-0x	0.7x	1.1x	0.7x	1.53x
Capitalization / Revenue	0.34x	1.34x	1.17x	1.49x	1.57x	1.72x	1.65x	1.61x
EV / Revenue	0.47x	3.53x	3.33x	1.49x	3.84x	4.06x	4.03x	4x
EV / EBITDA	1.77x	7.61x	8.69x	4.52x	11x	10.5x	9.74x	9.21x
EV / EBIT	6.29x	12.8x	15.3x	9.81x	19.5x	19.4x	17.9x	16.2x
EV / FCF	-5.32x	-2.43x	-12.7x	-	-18.9x	-52x	-39x	-36.3x
FCF Yield	-18.8%	-41.2%	-7.9%	-	-5.29%	-1.92%	-2.57%	-2.76%
Dividend per Share ²	-	-	-	-	-	0.0467	0.0911	0.1619
Rate of return	-	-	-	-	-	0.23%	0.46%	0.82%
EPS ²	-14.5	-1.05	-0.05	0.84	1.05	1.202	1.433	1.553
Distribution rate	-	-	-	-	-	3.88%	6.36%	10.4%
Net sales ¹	17,129	18,469	20,642	21,680	24,428	24,709	25,661	26,395
EBITDA ¹	4,500	8,561	7,902	7,149	8,540	9,528	10,612	11,459
EBIT ¹	1,266	5,093	4,499	3,293	4,802	5,183	5,783	6,526
Net income ¹	-7,656	-1,318	-102	1,800	2,242	2,604	3,034	3,318
Net Debt ¹	2,216	40,379	44,599	-	55,390	57,965	60,911	63,083
Reference price ²	10.87	12.46	12.14	16.26	18.03	19.86	19.86	19.86
Nbr of stocks (in thousands)	5,29,230	19,84,566	19,85,369	19,87,700	21,33,508	21,37,460	-	-
Announcement Date	18/02/20	25/02/21	10/02/22	23/02/23	22/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
PG&E CORPORATION	16.52x	4.06x	10.54x	+0.24%	42.45B
NEXTERA ENERGY	24.53x	9.26x	15.52x	+2.42%	175B
SOUTHERN COMPANY	22.33x	6.17x	13.85x	+3.20%	98.13B
IBERDROLA, S.A.	15.53x	2.71x	8.54x	+4.26%	94.2B
DUKE ENERGY CORPORATION	19.38x	5.81x	12.45x	+3.59%	90.14B
ENEL S.P.A.	10.6x	1.41x	5.61x	+6.29%	81.12B
CONSTELLATION ENERGY CORPORATION	22.09x	3.46x	16.21x	+0.70%	62.92B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.64x	4.97x	12.26x	+3.44%	55.45B
DOMINION ENERGY, INC.	20.56x	5.7x	12.03x	+4.58%	48.95B
Average	18.91x	4.84x	11.89x	+3.19%	83.11B
Weighted average by Cap.	19.62x	5.43x	12.28x	+3.26%