investorscraft@gmail.com

Intrinsic ValuePortland General Electric Company (POR)

Previous Close$50.25
Intrinsic Value
Upside potential
Previous Close
$50.25

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

Portland General Electric Company (PGE) operates as a vertically integrated electric utility, serving approximately 900,000 customers in Oregon. The company generates, transmits, and distributes electricity primarily through a mix of hydroelectric, natural gas, coal, and renewable energy sources. PGE’s revenue model is heavily regulated, with rates approved by the Oregon Public Utility Commission, ensuring stable cash flows. The utility operates in a competitive Pacific Northwest market, where environmental regulations and renewable energy mandates shape operational strategies. PGE has positioned itself as a leader in sustainability, targeting 100% clean energy by 2040, which aligns with regional decarbonization goals. Its diversified generation portfolio and investments in grid modernization provide resilience against regulatory and market shifts. The company’s focus on reliability and customer service strengthens its market position, though it faces challenges from rising capital costs and evolving energy policies.

Revenue Profitability And Efficiency

In FY 2024, PGE reported revenue of $3.44 billion and net income of $313 million, translating to diluted EPS of $3.01. Operating cash flow stood at $778 million, reflecting strong operational performance. However, capital expenditures of $1.27 billion highlight significant ongoing investments in infrastructure and renewable energy projects. The company’s regulated model ensures predictable earnings, though high capex pressures free cash flow generation.

Earnings Power And Capital Efficiency

PGE’s earnings are underpinned by its regulated utility operations, which provide stable returns on invested capital. The company’s ROE is influenced by regulatory frameworks, with recent rate cases supporting recovery of capital expenditures. While the high capex burden impacts short-term capital efficiency, long-term investments in renewables and grid reliability are expected to enhance earnings sustainability and regulatory goodwill.

Balance Sheet And Financial Health

PGE’s balance sheet shows $12 million in cash and equivalents against total debt of $4.83 billion, indicating a leveraged position typical for utilities. The debt load supports its extensive capital program, but the company maintains investment-grade credit ratings. Regulatory mechanisms allow for recovery of debt costs, mitigating financial risk. Liquidity remains adequate, backed by committed credit facilities and steady operating cash flows.

Growth Trends And Dividend Policy

PGE’s growth is driven by rate base expansion and renewable energy investments, with a long-term target of 5-7% annual earnings growth. The company pays a dividend of $2.00 per share, offering a yield in line with utility peers. Dividend sustainability is supported by predictable earnings, though high capex may limit near-term payout increases. Regulatory support for clean energy initiatives provides visibility into future growth.

Valuation And Market Expectations

PGE trades at a valuation multiple reflective of its regulated utility status, with investors pricing in stable earnings and moderate growth. Market expectations are anchored to regulatory outcomes and execution on renewable projects. The stock’s performance is influenced by interest rate trends and sector-wide sentiment toward utilities with clean energy transitions.

Strategic Advantages And Outlook

PGE’s strategic advantages include its regulated monopoly status, commitment to renewables, and strong regional presence. The company is well-positioned to benefit from Oregon’s clean energy policies, though regulatory and execution risks persist. Long-term outlook remains positive, supported by infrastructure investments and decarbonization tailwinds, but near-term challenges include cost inflation and capital allocation pressures.

Sources

Company 10-K, investor presentations, 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