investorscraft@gmail.com

Intrinsic ValuePG&E Corporation (0QR3.L)

Previous Close£15.19
Intrinsic Value
Upside potential
Previous Close
£15.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PG&E Corporation operates as a regulated utility, delivering electricity and natural gas to customers across northern and central California. The company’s revenue model is anchored in stable, long-term contracts and rate-regulated operations, ensuring predictable cash flows. Its diversified generation mix—spanning nuclear, hydroelectric, fossil fuels, and renewables—positions it as a critical infrastructure provider in a state prioritizing decarbonization. PG&E serves a broad customer base, including residential, commercial, industrial, and agricultural sectors, alongside gas-fired power plants. The utility’s extensive transmission and distribution network, comprising over 18,000 circuit miles of transmission lines and 43,800 miles of gas pipelines, underscores its entrenched market position. However, its operations are subject to stringent regulatory oversight and wildfire-related liabilities, which influence its financial and strategic decisions. Despite these challenges, PG&E remains a dominant player in California’s energy landscape, balancing reliability mandates with the state’s aggressive clean energy targets.

Revenue Profitability And Efficiency

PG&E reported $24.4 billion in revenue for the latest fiscal year, with net income of $2.5 billion, reflecting a 10.3% net margin. Operating cash flow stood at $8.0 billion, though capital expenditures of $10.4 billion highlight the capital-intensive nature of its infrastructure investments. The company’s regulated model supports steady profitability, but high operational costs and regulatory constraints temper efficiency gains.

Earnings Power And Capital Efficiency

Diluted EPS of $1.15 demonstrates modest earnings power, constrained by debt servicing and wildfire mitigation costs. The company’s capital efficiency is weighed down by its $58.3 billion debt load, though its regulated returns provide a baseline for recovery. Operating cash flow covers interest obligations, but reinvestment needs limit free cash flow generation.

Balance Sheet And Financial Health

PG&E’s balance sheet carries $1.2 billion in cash against $58.3 billion in total debt, reflecting leveraged operations typical of utilities. The debt-to-equity ratio is elevated, but regulatory frameworks and rate recovery mechanisms mitigate liquidity risks. Ongoing wildfire-related liabilities remain a contingent risk, requiring careful monitoring.

Growth Trends And Dividend Policy

Growth is tied to rate-base expansion and grid modernization, aligned with California’s clean energy goals. The company offers a nominal dividend yield, with a $0.07 per share payout, prioritizing capital retention for safety and reliability investments over shareholder returns. Long-term trends hinge on regulatory approvals and cost recovery for infrastructure upgrades.

Valuation And Market Expectations

With a $37.5 billion market cap and a beta of 0.63, PG&E is priced as a low-volatility utility. Investors likely discount its earnings due to regulatory and environmental risks, though its essential service role provides downside protection. Valuation multiples reflect cautious optimism about its ability to navigate regulatory hurdles.

Strategic Advantages And Outlook

PG&E’s strategic advantages include its monopoly-like position in a high-demand region and alignment with California’s decarbonization agenda. However, wildfire liabilities and regulatory scrutiny pose persistent challenges. The outlook depends on successful execution of safety upgrades, rate-case outcomes, and balancing capital needs with stakeholder expectations.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount