PG&E CORP (PCG) |
Electric – Consensus Forecasts of Electric Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $7,927.0 |
$8,743.6 |
$9,486.5 |
$10,738.0 |
$10,235.5 |
$10,745.0 |
$11,257.0 |
$11,664.0 |
5.7% |
|
| Gas – Consensus Forecasts of Gas Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $3,776.0 |
$3,787.0 |
$3,757.2 |
$3,890.0 |
$3,142.0 |
$3,178.0 |
$3,340.0 |
$3,508.0 |
-1.0% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the PG&E CORP Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| 1. Total Revenue |
$11,703.0 |
$12,528.2 |
$13,237.0 |
$14,628.0 |
$13,399.0 |
$13,542.0 |
$14,265.1 |
$14,766.8 |
3.4% |
|
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
387.0 |
355.8 |
356.7 |
361.0 |
386.0 |
386.5 |
397.5 |
405.5 |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
$1,448.0 |
$1,507.1 |
$1,546.3 |
$1,611.8 |
$1,730.4 |
$2,024.7 |
$2,290.4 |
$2,421.5 |
| 8. Tax provisions |
$544.0 |
$549.0 |
$539.0 |
$455.9 |
$502.9 |
$724.5 |
$806.7 |
$829.7 |
| Percent of Revenue |
38% |
36% |
35% |
28% |
29% |
36% |
35% |
34% |
| 9. Net Income (7-8) |
$904.00 |
$958.10 |
$1,007.30 |
$1,155.90 |
$1,227.50 |
$1,300.20 |
$1,483.70 |
$1,591.80 |
|
| PCG (PG&E CORP) |
$13,443.00 |
$1,247.00 |
12.3% |
7% |
12.18 |
1.1 |
4.8 |
Industry Mean |
|
|
9% |
5% |
12.38 |
1.2 |
5.7 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
DUK (DUKE ENERGY CP) |
$13,013.00 |
$1,176.00 |
7.8% |
1% |
12.38 |
1.6 |
6.0 |
AEP (AMER ELEC PWR) |
$13,600.00 |
$1,341.00 |
10.5% |
4% |
10.56 |
1.1 |
5.0 |
EBR.B (ELETROBRAS-B) |
$13,863.00 |
$648.62 |
1.7% |
|
|
0.2 |
|
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | |  |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 08:37:28 CDT by WikiMigrationBot.
|
