Valuation Public Service Enterprise Group, Inc.

Stocks

Market Closed - NYSE 07:03:01 31/10/26 am AEDT			5-day change	1st Jan Change
74.29 ^USD	+0.90%		+3.15%	-7.48%

27/10	RBC Capital Adjusts Public Service Enterprise Price Target to $76 From $81	MT
22/10	BMO Capital Adjusts Price Target on Public Service Enterprise Group to $77 From $79	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,743	30,571	30,472	42,095	40,082	37,028	-	-
Change	-	-9.4%	-0.32%	38.14%	-4.78%	-7.62%	-	-
Enterprise Value (EV) ¹	52,363	50,376	50,651	64,677	64,024	62,844	65,156	67,510
Change	-	-3.8%	0.55%	27.69%	-1.01%	-1.84%	3.68%	3.61%
P/E	-51.7x	29.7x	11.9x	23.9x	19x	17.6x	16x	14.9x
PBR	2.33x	2.22x	1.97x	2.61x	2.35x	2.1x	1.99x	1.9x
PEG	-	-0x	0x	-0.8x	1x	-3,713.6x	1.63x	1.91x
Capitalization / Revenue	3.47x	3.12x	2.71x	4.09x	3.29x	2.88x	2.79x	2.69x
EV / Revenue	5.39x	5.14x	4.51x	6.29x	5.26x	4.89x	4.9x	4.9x
EV / EBITDA	14x	14.4x	13.8x	17.9x	13.8x	12.8x	12.3x	11.8x
EV / EBIT	20.6x	21x	19.9x	26.7x	21.5x	18.6x	17.3x	16.5x
EV / FCF	-103x	-36.4x	105x	-51.9x	2,462x	-46.8x	-48.8x	-66.7x
FCF Yield	-0.97%	-2.75%	0.95%	-1.93%	0.04%	-2.14%	-2.05%	-1.5%
Dividend per Share ²	2.04	2.16	2.28	2.4	2.52	2.691	2.846	3.009
Rate of return	3.06%	3.53%	3.73%	2.84%	3.14%	3.62%	3.83%	4.05%
EPS ²	-1.29	2.06	5.13	3.54	4.22	4.22	4.633	4.994
Distribution rate	-158%	105%	44.4%	67.8%	59.7%	63.8%	61.4%	60.3%
Net sales ¹	9,722	9,800	11,237	10,290	12,168	12,844	13,291	13,772
EBITDA ¹	3,752	3,495	3,676	3,604	4,636	4,902	5,299	5,732
EBIT ¹	2,536	2,395	2,541	2,422	2,980	3,378	3,766	4,081
Net income ¹	-648	1,031	2,563	1,772	2,111	2,111	2,321	2,503
Net Debt ¹	18,620	19,805	20,179	22,582	23,942	25,816	28,129	30,482
Reference price ²	66.73	61.27	61.15	84.49	80.30	74.29	74.29	74.29
Nbr of stocks (in thousands)	505,664	498,950	498,314	498,225	499,154	498,420	-	-
Announcement Date	24/2/22	21/2/23	26/2/24	25/2/25	26/2/26	-	-	-