PPL PPL Corporation
Utilities
Price
$35.08
Intrinsic value
$1.32
Buy price
$1.05
Discount
-2560.4%
DCF walkthrough
Near-term growth (g1)4.59%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,673,000,000.00
- Total debt
- $20,376,000,512.00
- Cash & STI
- $332,000,000.00
- Shares out.
- 757,225,000
Overvalued
Intrinsic value$1.32
Buy price (with MOS)$1.05
Current price$35.08
Discount to intrinsic value-2566.6%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 6.2%
- Current ROE
- 7.9%
- Minimum ROE
- 5.3%
Debt quality
LEVERAGED- Debt / Equity
- 1.37x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.11x
Technical chart
Confluence: DOWNTREND (2/3)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
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 96.8%
- 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.