PEG Public Service Enterprise Group Incorporated
Utilities
Price
$74.69
Intrinsic value
$12.93
Buy price
$10.34
Discount
-477.7%
DCF walkthrough
Near-term growth (g1)7.48%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,592,000,000.00
- Total debt
- $24,678,000,640.00
- Cash & STI
- $192,000,000.00
- Shares out.
- 499,000,000
Overvalued
Intrinsic value$12.93
Buy price (with MOS)$10.34
Current price$74.69
Discount to intrinsic value-477.6%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 12.5%
- Current ROE
- 12.4%
- Minimum ROE
- 7.5%
Debt quality
LEVERAGED- Debt / Equity
- 1.45x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.79x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 79.8%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.