PPL · PPL Corporation

$37.022026-07-21

Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities

Intrinsic Value Range Comparison · Mulya.ai

Bull

$0

-104.6% vs market

Base · active

$0

-118.5% vs market

Bear

$0

-112.6% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-5

Base $-7

Bull $-2

Market $37

Median $41

Market Price $37

Mulya.ai Base $-7

Analysts Median $41

Mulya.ai IV range ($-5 · $-2)

Analysts Range ($37 · $48)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q1	$8.3B	—	19.6%	19.6%	$1.3B	−$1.6B	−$250MM	7.4%	—	4.4%	$29.8B	$0.98	—
2024.Q4	$8.3B	0.0%	19.6%	20.4%	$1.3B	−$1.5B	−$158MM	7.6%	—	4.3%	$30.6B	$0.98	—
2025.Q1	$8.5B	1.8%	20.6%	20.0%	$1.4B	−$1.4B	−$56MM	7.5%	—	4.5%	$31.3B	$1.17	—
2025.Q4	$8.5B	0.0%	20.6%	19.8%	$1.4B	−$2.6B	−$1.2B	7.3%	—	4.3%	$33.1B	$1.17	—
2026.Q1	$9.3B	10.1%	23.5%	19.6%	$1.8B	−$3.0B	−$1.2B	7.3%	—	5.2%	$34.0B	$1.61	12.8
italics below = DCF projection · 10yr Rev CAGR: 6.1%
2027.Q1	$9.9B	+6.5%	24.3%	19.6%	$1.9B	−$3.7B	−$1.7B	7.4%	−$1.6B	5.4%	$37.7B	$2.55	14.5
2028.Q1	$10.5B	+5.6%	24.3%	19.7%	$2.0B	−$2.8B	−$718MM	7.5%	−$621MM	5.2%	$40.4B	$2.69	13.8
2029.Q1	$11.1B	+5.7%	24.3%	19.7%	$2.2B	−$2.5B	−$363MM	7.6%	−$292MM	5.2%	$43.0B	$2.85	13.0
2030.Q1	$11.8B	+6.7%	24.3%	19.8%	$2.3B	−$3.0B	−$656MM	7.8%	−$490MM	5.2%	$45.9B	$3.04	12.2
2031.Q1	$12.8B	+8.3%	24.3%	19.8%	$2.5B	−$3.8B	−$1.3B	7.9%	−$894MM	5.2%	$49.7B	$3.29	11.3

Term. Yr+	$17.6B	4.1%	23.6%	20.0%	$3.3B	−$1.6B	$1.7B	8.6%	$18.0B	8.6%	—	—	—

Active scenario IV: $0 (-118.5% vs market)