Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-Positive free-cash-flow history is shorter than two years.
P
UtilitiesUtilities - Regulated ElectricUnited States
PG&E Corporation (PCG) Valuation Assumptions
Review PG&E Corporation (PCG) valuation assumptions across intrinsic value, DCF, reverse DCF implied growth, EV/EBITDA, P/FCF, and financial trends.
NYQ · US · USD
Latest price16.07 USD
30D-15.18%
Price vs model medianLimited model referenceModel median is the median base output from applicable absolute models, excluding Reverse DCF.
What price implies
What does the current price imply?
At 16.07 USD, the model implies roughly - annual FCF growth for 10 years, with required long-term operating margin near Assumption unavailable and terminal growth around 3%. This module is a research reference.
Implied FCF CAGR-
10-year Reverse DCF scenario
Required long-term operating marginAssumption unavailable
Five-year median × 0.95
Implied terminal growth3%
From current model assumptions
Discount rate assumption8%
Estimated from current sector rules
Historical valuation multiples
How have EV/EBITDA and P/FCF changed over the last 5 years?
Annual fiscal-period anchored: month-end prices are paired with the most recent annual fiscal period ending on or before each date, covering the last 5 years (41 monthly samples). Multiples are research references; financial-sector or otherwise non-comparable companies require sector-specific context.
P/E
Market cap divided by reported net income (annual fiscal-period snapshot).
13.65x
Below history · P18
Current5Y medianTypical range IQR
5Y median16.1x
Current13.65x · P18
5Y low 12xCurrent vs median-15.25%5Y high 21.06x
IQR 14.02–18.88x · 41 monthly samples
EV/EBITDA
Enterprise value (market cap + debt − cash) divided by EBITDA.
9.48x
Below history · P21
Current5Y medianTypical range IQR
5Y median12.52x
Current9.48x · P21
5Y low 9xCurrent vs median-24.34%5Y high 14.28x
IQR 9.53–13.64x · 41 monthly samples
Month-end historical multiples
A date-friendly view for historical EV/EBITDA, P/FCF, and P/E queries.
Showing 8 of 41 month-end samples
| Month-end | Price | P/E | P/FCF | EV/EBITDA | Fiscal period used |
|---|---|---|---|---|---|
| 2026-05-08 | 16.07 USD | 13.65x | - | 9.48x | 2025-12-31 |
| 2026-04-30 | 16.62 USD | 14.11x | - | 9.6x | 2025-12-31 |
| 2026-03-31 | 17.57 USD | 14.92x | - | 9.8x | 2025-12-31 |
| 2026-02-27 | 18.95 USD | 16.09x | - | 10.1x | 2025-12-31 |
| 2026-01-30 | 15.38 USD | 13.06x | - | 9.32x | 2025-12-31 |
| 2025-12-31 | 16.02 USD | 13.61x | - | 9.47x | 2025-12-31 |
| 2025-11-28 | 16.02 USD | 13.9x | - | 9.5x | 2024-12-31 |
| 2025-10-31 | 15.86 USD | 13.76x | - | 9.46x | 2024-12-31 |
Valuation overview
How do the valuation assumptions fit together?
PG&E Corporation (PCG) valuation on TickerVal is designed to help readers understand the operating expectations embedded in the current market price. At 16.07 USD, the page brings intrinsic value analysis, DCF outputs, reverse DCF implied growth, EV/EBITDA, P/FCF, and valuation assumptions into one research view within the Utilities sector and the Utilities - Regulated Electric industry. Instead of treating one model as a final answer, TickerVal compares cash-flow, earnings-power, balance-sheet, and relative-multiple lenses so the differences between models are visible. The reverse DCF view currently shows implied growth of not available, while the model median reference sits at a limited composite reference versus the current price. The DCF and reverse DCF sections focus on free cash flow, discount rate, terminal growth, and the long-term growth path implied by the current price. EV/EBITDA and P/FCF provide additional context for capital structure and cash-flow multiples. The financial trends section connects those valuation assumptions back to reported revenue of 25B USD, free cash flow of -3B USD, margins, and balance-sheet facts from public filings. Readers can use the layout to compare assumptions across models before reviewing the underlying source data. This page is intended for transparent research reference, model review, and assumption checking.
Valuation model range vs. current price
Each row shows a model output range, with a vertical line for the current price.
Graham NumberCalculated · Limited reference
19.81 USD-19.81 USD
Current price reference line
Why do valuation models give different answers?
Different models rely on different financial facts. The status blocks show which lenses fit this page data.
| Model | Fit | Context |
|---|---|---|
| DCF | Not meaningful | Useful when recurring free cash flow history exists; sensitive to growth and discount assumptions. |
| Owner Earnings | Not meaningful | Useful when net income, D&A, and capex support owner-earnings scenarios. |
| Reverse DCF | Not meaningful | Shows the FCF growth implied by current price under stated assumptions. |
| Earnings Power Value | Suitable | Useful for mature operating profit, with limited emphasis on growth. |
| Graham Number | Limited | Works best when EPS and book value are both positive. |
| Dividend Discount Model | Not meaningful | Needs explicit dividend history, which is not included in the current version. |
| Net-Net Liquidation Value | Not meaningful | Requires current asset and liability detail beyond the current data set. |
| PEG | Limited | A quick growth multiple lens when EPS history is positive. |
| EV/EBITDA | Limited | Useful for capital structure context when operating profit is available. |
| P/FCF | Not meaningful | A compact free-cash-flow multiple view for positive FCF years. |
| P/B | Limited | More useful for asset-heavy balance sheets than asset-light companies. |
| P/S | Limited | A revenue multiple lens when profit or FCF is not stable. |
| Peer Comparison | Not meaningful | Standardized peer comparisons are not included in the current version. |
Which valuation models are being calculated?
Hover each model row to inspect formulas and inputs.
Current price16.07 USD
Model median referenceLimited model reference
Price vs model medianLimited model reference
Price date2026/05/08
The aggregated models are mostly limited-reference views, so the composite range bar is not shown.
Excluded
Owner Earnings
Uses net income, D&A, and capex as an owner-earnings proxy.
---
-Owner earnings samples are insufficient.
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
-9.57 USD-9.57 USD-9.57 USD
+268%
-9.57 USDCurrent price is 268% below the base model value.
Updated: 2026/05/10
Which financial trends support the assumptions?
Annual financial metrics with switchable views. · Unit: USD
FY2025 · Dec 2025 report14 records
Revenue25B USD
Net income3B USD
Free cash flow-3B USD
CapEx12B USD
Operating cash flow9B USD
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Other special charges | Other | -79M USD | Medium |
| 2025/12/31 | Special income/charges | Other | -79M USD | Medium |
| 2024/12/31 | Other special charges | Other | -74M USD | Medium |
| 2024/12/31 | Special income/charges | Other | -74M USD | Medium |
| 2023/12/31 | Other special charges | Other | -51M USD | Medium |
| 2023/12/31 | Special income/charges | Other | -51M USD | Medium |
| 2022/12/31 | Other special charges | Other | -187M USD | Medium |
| 2022/12/31 | Special income/charges | Other | -187M USD | Medium |
| 2021/12/31 | Restructuring and merger costs | Restructuring | -9M USD | Medium |
| 2025/09/30 | Other special charges | Other | -790K USD | Medium |
| 2025/09/30 | Special income/charges | Other | -790K USD | Medium |
| 2025/06/30 | Other special charges | Other | -40M USD | Medium |
| 2025/06/30 | Special income/charges | Other | -40M USD | Medium |
| 2025/03/31 | Other special charges | Other | -39M USD | Medium |
| 2025/03/31 | Special income/charges | Other | -39M USD | Medium |
| 2024/12/31 | Other special charges | Other | -19M USD | Medium |
Ad placement
Which reported financials feed the models?
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 25B USD | 3B USD | 3B USD | -3B USD | 1.18 | 1.25 |
| 2024/12/31 | Annual | 24B USD | 2B USD | 3B USD | -2B USD | 1.15 | 1.22 |
| 2023/12/31 | Annual | 24B USD | 2B USD | 2B USD | -4B USD | 1.05 | 1.1 |
| 2022/12/31 | Annual | 22B USD | 2B USD | 2B USD | -6B USD | 0.84 | 1.01 |
| 2021/12/31 | Annual | 21B USD | -102M USD | -93M USD | -5B USD | -0.05 | -0.05 |
Where does this data come from?
Open to inspect field-level SEC EDGAR source, filing form, and derived notes.
SEC EDGAR
Where does this data come from?
Open to inspect field-level SEC EDGAR source, filing form, and derived notes.
Frequently asked questions
Quick notes on price-implied expectations, model differences, and source data.
What is PG&E Corporation's intrinsic value?
PG&E Corporation's intrinsic value on TickerVal is reviewed through DCF outputs, reverse DCF implied growth, EV/EBITDA, P/FCF, valuation assumptions, and financial trends from public filings.
How is PCG valued on TickerVal?
TickerVal values PCG by comparing intrinsic value models, DCF and reverse DCF assumptions, cash-flow multiples, earnings-power references, and reported financial trends.
What does the current stock price imply?
The reverse DCF view estimates the free-cash-flow growth path implied by the current stock price under stated discount-rate and terminal-growth assumptions.
Which valuation models are used?
TickerVal uses DCF, reverse DCF, Owner Earnings, EPV, Graham Number, EV/EBITDA, P/FCF, P/B, P/S, and other model references where the underlying data is available.
Is this investment advice?
No. TickerVal does not provide investment advice, ratings, price targets, or buy/sell recommendations.
Early supporter list
Get notified as TickerVal adds saved assumptions.
Join the research reference list for product updates, model notes, and transparent assumption workflows.
Ad placement