FMP
PPL Corporation
PPL
NYSE
PPL Corporation, a utility holding company, delivers electricity and natural gas in the United States and the United Kingdom. The company operates through two segments: Kentucky Regulated and Pennsylvania Regulated. It serves approximately 429,000 electric and 333,000 natural gas customers in Louisville and adjacent areas in Kentucky; 538,000 electric customers in central, southeastern, and western Kentucky; and 28,000 electric customers in five counties in southwestern Virginia. The company also provides electric services to approximately 1.4 million customers in Pennsylvania; and generates electricity from coal, gas, hydro, and solar sources in Kentucky; and sells wholesale electricity to two municipalities in Kentucky. PPL Corporation was founded in 1920 and is headquartered in Allentown, Pennsylvania.
35.51 USD
-0.11 (-0.31%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
7.61B
5.78B
7.9B
8.31B
8.46B
8.88B
9.31B
9.77B
10.25B
10.76B
Revenue %
-
-23.98
36.64
5.19
1.8
4.91
4.91
4.91
4.91
Operating Cash Flow
2.75B
2.27B
1.73B
1.76B
2.34B
2.59B
2.72B
2.85B
2.99B
3.14B
Operating Cash Flow %
36.1
39.25
21.89
21.15
27.65
29.21
29.21
29.21
29.21
Cap Ex
-3.25B
-1.97B
-2.15B
-2.39B
-
-2.36B
-2.47B
-2.6B
-2.72B
-2.86B
Cap Ex %
-42.71
-34.12
-27.27
-28.75
-
-26.57
-26.57
-26.57
-26.57
Free Cash Flow
-503M
297M
-425M
-632M
2.34B
234.28M
245.79M
257.87M
270.54M
283.84M
Weighted Average Cost Of Capital
Price
35.51
Beta
Diluted Shares Outstanding
739.85M
Costof Debt
4.39
Tax Rate
After Tax Cost Of Debt
3.49
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
16.81B
Total Equity
26.27B
Total Capital
43.08B
Debt Weighting
39.01
Equity Weighting
60.99
Wacc
5.6
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
7.61B
5.78B
7.9B
8.31B
8.46B
8.88B
9.31B
9.77B
10.25B
10.76B
Operating Cash Flow
2.75B
2.27B
1.73B
1.76B
2.34B
2.59B
2.72B
2.85B
2.99B
3.14B
Cap Ex
-3.25B
-1.97B
-2.15B
-2.39B
-
-2.36B
-2.47B
-2.6B
-2.72B
-2.86B
Free Cash Flow
-503M
297M
-425M
-632M
2.34B
234.28M
245.79M
257.87M
270.54M
283.84M
Wacc
5.6
5.6
5.6
5.6
5.6
Pv Lfcf
221.85M
220.41M
218.98M
217.56M
216.14M
Sum Pv Lfcf
1.09B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
5.6
Free Cash Flow T1
289.52M
Terminal Value
8.04B
Present Terminal Value
6.12B
Intrinsic Value
Enterprise Value
7.22B
Net Debt
16.5B
Equity Value
-9.28B
Diluted Shares Outstanding
739.85M
Equity Value Per Share
-12.55
Projected DCF
-12.55 3.829%
