PPL · PPL Corporation
$38.642026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-112.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-4 · $0) Analysts Range ($37 · $44) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $5.8B | — | 24.6% | 45.0% | $783MM | −$830MM | −$47MM | 5.4% | — | 3.7% | $21.4B | $-1.99 | — |
| 2022.Q4 | $7.9B | 36.6% | 17.4% | 22.0% | $1.1B | −$1.2B | −$82MM | 6.9% | — | 4.4% | $27.8B | $1.01 | — |
| 2023.Q4 | $8.3B | 5.2% | 19.6% | 19.9% | $1.3B | −$1.2B | $111MM | 6.9% | — | 4.6% | $29.2B | $0.99 | — |
| 2024.Q4 | $8.5B | 1.8% | 20.6% | 20.4% | $1.4B | −$1.5B | −$70MM | 7.6% | — | 4.6% | $30.6B | $1.19 | — |
| 2025.Q4 | $9.0B | 6.9% | 23.6% | 19.8% | $1.7B | −$2.6B | −$916MM | 7.3% | — | 5.4% | $33.1B | $1.58 | 13.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.5% |
| 2026.Q4 | $9.6B | +6.5% | 24.3% | 19.8% | $1.9B | −$3.7B | −$1.8B | 7.7% | −$1.7B | 5.3% | $36.9B | $2.51 | 15.4 |
| 2027.Q4 | $10.1B | +5.1% | 24.3% | 19.8% | $2.0B | −$2.5B | −$558MM | 7.8% | −$481MM | 5.2% | $39.4B | $2.64 | 14.6 |
| 2028.Q4 | $10.6B | +5.1% | 24.3% | 19.8% | $2.1B | −$2.2B | −$149MM | 7.9% | −$119MM | 5.1% | $41.6B | $2.78 | 13.9 |
| 2029.Q4 | $11.8B | +10.5% | 24.3% | 19.9% | $2.3B | −$3.8B | −$1.5B | 8.0% | −$1.1B | 5.3% | $45.4B | $3.07 | 12.6 |
| 2030.Q4 | $12.4B | +5.2% | 24.3% | 19.9% | $2.4B | −$2.1B | $321MM | 8.1% | $220MM | 5.2% | $47.5B | $3.23 | 12.0 |
|
| Term. Yr+ | $16.1B | 4.1% | 23.6% | 20.0% | $3.0B | −$1.4B | $1.6B | 8.6% | $16.2B | 8.6% | — | — | — |
Active scenario IV: $0 (-112.3% vs market)