investorscraft@gmail.com

Intrinsic ValuePacific Gas & Electric Co. (PCG)

Previous Close$15.42
Intrinsic Value
Upside potential
Previous Close
$15.42

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 holding company for Pacific Gas and Electric Company, a regulated utility serving approximately 16 million people across Northern and Central California. The company generates revenue primarily through the transmission, distribution, and sale of electricity and natural gas, operating under a cost-of-service regulatory framework that ensures stable cash flows. PG&E holds a near-monopoly in its service territory, with infrastructure critical to California's energy needs, though it faces regulatory scrutiny due to past wildfire liabilities. The utility sector's capital-intensive nature and PG&E's role as a critical service provider underscore its entrenched market position. However, the company must balance infrastructure investments, safety compliance, and affordability pressures, all while navigating California's aggressive clean energy mandates. PG&E's market position is further shaped by its obligation to meet state renewable portfolio standards, requiring significant investments in grid modernization and decarbonization initiatives.

Revenue Profitability And Efficiency

PG&E reported FY 2024 revenue of $24.4 billion, with net income of $2.5 billion, reflecting a 10.3% net margin. Diluted EPS stood at $1.15, supported by regulatory recovery mechanisms. Operating cash flow of $8.0 billion was offset by heavy capital expenditures of $10.4 billion, typical for utilities undergoing infrastructure upgrades. The company's profitability remains tightly linked to regulatory approvals for rate base growth and cost recovery.

Earnings Power And Capital Efficiency

The company's earnings are largely driven by its authorized rate of return on equity (ROE), currently estimated at ~10% under California Public Utilities Commission oversight. High capital expenditures ($10.4 billion in FY 2024) reflect ongoing grid hardening and wildfire mitigation efforts, with long-term recovery assured through regulatory assets. PG&E's capital efficiency metrics are industry-typical, with rate base growth serving as the primary earnings driver.

Balance Sheet And Financial Health

PG&E maintains a highly leveraged balance sheet with $58.3 billion in total debt against $0.9 billion in cash. The capital structure reflects the utility's infrastructure-intensive model, with debt primarily consisting of long-term, investment-grade bonds. Financial health has improved post-bankruptcy, though wildfire-related contingent liabilities remain a credit consideration. Regulatory mechanisms provide cash flow stability to service obligations.

Growth Trends And Dividend Policy

PG&E targets 7-9% annual rate base growth through 2026, focused on safety and decarbonization investments. The company reinstated a nominal dividend ($0.04/share annually) in 2023 after its bankruptcy suspension, with payout ratio below 5%, prioritizing balance sheet repair. Future dividend growth will likely trail earnings as PG&E balances capital needs with credit metrics.

Valuation And Market Expectations

The market prices PCG at a P/E multiple reflective of regulated utilities with growth potential but elevated risk premiums due to California's regulatory environment and wildfire exposure. Valuation incorporates expectations for continued rate base growth and gradual improvement in allowed ROEs, offset by execution risks on safety investments and potential liability developments.

Strategic Advantages And Outlook

PG&E's strategic position benefits from its essential service mandate and regulatory framework ensuring cost recovery. The company is well-positioned to benefit from California's energy transition, though operational execution and liability management remain critical. Outlook hinges on successful wildfire risk mitigation, timely rate case outcomes, and maintaining constructive regulatory relationships amid the state's affordability concerns.

Sources

Company 10-K filings, investor presentations, Bloomberg terminal data

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