← PM PSIX →
Latest Report → ← All Tickers

POR

POR

Reduce 2026-03-06
Model
DDM
Price at Report
$53.37
Base IV
$48.80
Bear IV
$38.27
Bull IV
$56.88
Entry Zone: 41-48 · Sell Above: 58
Bore Family Office
Bore Family Office
Valuation Report — Portland General Electric Company (POR) • March 6, 2026
3-Stage DDM (Ke) • Discount Rate: 7.60% • Current Price: $53.37
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Portland General Electric (POR) is an Oregon-based vertically integrated electric utility, serving approximately 950,000 customers across a 4,000-square-mile service territory including Portland and surrounding communities. Founded in 1889, POR operates as a regulated utility under the Oregon Public Utility Commission (OPUC), which sets allowable rates of return on invested capital. The company generates, transmits, and distributes electricity, drawing on a diverse mix of hydro, wind, solar, and natural gas generation.

POR is undergoing a significant capital investment cycle — building out renewable generation, upgrading transmission infrastructure, and responding to increasing load growth driven by Pacific Northwest data center demand and electrification trends. This capex program produces consistently negative FCF (by design for a growing regulated utility) but drives future rate base growth, which is the earnings engine for regulated utilities.

Activity Description % Revenue Trend
Retail Electricity SalesResidential, commercial, industrial customers~90%+3–5% (load growth)
Wholesale PowerSales to other utilities and markets~8%Variable
Other RevenueTransmission access charges, etc.~2%Stable

Key risks: (1) Oregon wildfire liability exposure — POR has faced regulatory proceedings related to 2020 Labor Day wildfires. While reserves have been established, headline risk persists. (2) Share dilution — shares grew 9% in 2023 and 6% in 2024 to fund capex; this dilution erodes per-share earnings and DPS growth. (3) Rate case dependence — earnings growth requires OPUC approvals; adverse rulings compress ROE. (4) Pacific Northwest is a premium market for data center load growth — this is a secular tailwind.

📊 Financial Snapshot
Metric20202021202220232024
Revenue ($M)$2,145$2,396$2,647$2,923$3,440
EBITDA ($M)$723$782$814$854$1,008
Operating Income ($M)$269$378$397$396$512
Net Income ($M)$155$244$233$228$313
EPS (diluted)$1.73$2.72$2.60$2.33$3.01
Free Cash Flow ($M)$-217$-104$-92$-938$-490
Annual DPS$1.585$1.698$1.788$1.877$1.975
Total Debt ($M)
Rev YoY Growth+11.7%+10.5%+10.4%+17.7%
⚙️ Ke (DDM)
InputValueNotes
Risk-Free Rate (Rf)4.35%10-yr US Treasury yield
Beta (β)0.420Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)7.60%Ke = Rf + β × ERP
📈 DDM Scenarios
$38
🔴 Bear
$49
📊 Base
$57
🚀 Bull
$53.37
Current Price
$48
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.152$2.000$2.00
Year 2Stage 1$2.206$1.906$3.91
Year 3Stage 1$2.261$1.815$5.72
Year 4Stage 1$2.318$1.729$7.45
Year 5Stage 1$2.376$1.647$9.10
Year 6Stage 2$2.423$1.562$10.66
Year 7Stage 2$2.472$1.480$12.14
Year 8Stage 2$2.521$1.403$13.54
Year 9Stage 2$2.572$1.330$14.87
Year 10Stage 2$2.623$1.261$16.13
TerminalTV=$46.04PV(TV)=$22.13 (58% of IV)
Base Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.205$2.049$2.05
Year 2Stage 1$2.315$2.000$4.05
Year 3Stage 1$2.431$1.951$6.00
Year 4Stage 1$2.553$1.904$7.90
Year 5Stage 1$2.680$1.858$9.76
Year 6Stage 2$2.774$1.787$11.55
Year 7Stage 2$2.871$1.719$13.27
Year 8Stage 2$2.972$1.654$14.92
Year 9Stage 2$3.076$1.591$16.51
Year 10Stage 2$3.183$1.530$18.04
TerminalTV=$63.98PV(TV)=$30.75 (63% of IV)
Bull Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.236$2.079$2.08
Year 2Stage 1$2.382$2.057$4.14
Year 3Stage 1$2.537$2.036$6.17
Year 4Stage 1$2.702$2.015$8.19
Year 5Stage 1$2.877$1.995$10.18
Year 6Stage 2$2.992$1.928$12.11
Year 7Stage 2$3.112$1.864$13.97
Year 8Stage 2$3.236$1.801$15.78
Year 9Stage 2$3.366$1.741$17.52
Year 10Stage 2$3.501$1.683$19.20
TerminalTV=$78.38PV(TV)=$37.68 (66% of IV)
🔲 Sensitivity Table
Ke \ gT1.5%2.0%2.5%3.0%3.5%
5.6%$66$72$81$93$111
6.1%$58$63$70$78$90
6.6%$52$56$61$67$75
7.1%$48$51$54$59$65
7.6%$44$46$49$52$57
8.1%$40$42$44$47$50
8.6%$37$39$41$43$46
9.1%$35$36$37$39$41
9.6%$32$33$35$36$38

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyEV/EBITDAP/E (Fwd)Div YieldPayout RatioROE
POR (Current)10.5x15.4x3.94%75.8%~8%
EVRG (Evergy)10.2x16.8x4.50%68.0%~8%
AWR (Am. Water W.)18.0x28.0x2.00%50%~12%
WEC (WEC Energy)12.5x19.5x3.30%65%~11%
PCG (PG&E)9.8x14.2x0.00%0%~10%
Utility Sector Avg10.5x17.0x3.5%65%~9%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$2.100
Current Yield3.94%
Consecutive Growth Years20
1-yr DPS CAGR+3.8%
3-yr DPS CAGR+4.8%
5-yr DPS CAGR+5.8%
10-yr DPS CAGR+2.9%
Payout Ratio (DPS/EPS)75.8% ⚠️
FCF Payout Ratio99.9% ⚠️
Sustainability Verdict⚠️ Watch — High Payout, Negative FCF
POR dividend is supported by regulated earnings, not free cash flow (FCF is negative due to capital-intensive transmission/distribution buildout). Payout ratio of 75.81% is at the Watch threshold. As a regulated Oregon utility, dividend sustainability depends on: (1) Oregon PUC approving rate cases, (2) continued equity issuances to fund capex, (3) no material wildfire liability impairment. 20-year growth streak is impressive. However, ongoing share dilution (~6% in 2024) erodes per-share value over time. Dividend is unlikely to be cut in the near term but growth could slow to 4% or less. Annual income from position: $2.10 × 4,984 shares = $10,466/yr.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2020$1.73Actual
2021$2.72Actual
2022$2.60Actual
2023$2.33Actual
2024$3.01Actual
2025$2.57$2.77$2.9016Estimate
2026$3.33$3.46$3.6216Estimate
2027$3.40$3.63$3.8316Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2020$0.0BActual
2021$0.0BActual
2022$0.0BActual
2023$0.0BActual
2024$0.0BActual
2025$0.0B$0.0B$0.0B16Estimate
2026$0.0B$0.0B$0.0B16Estimate
2027$0.0B$0.0B$0.0B16Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $48.09 | Range $43–$55
AnalystFirmRatingPTUpside
Gregg OrrillUBSHold$55+3.1%
Nicholas CampanellaBarclaysHold$53-0.7%
Shahriar PourrezaWells FargoHold$49-8.2%
Aidan KellyJP MorganHold$49-8.2%
Anthony CrowdellMizuhoHold$43-19.4%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q4 2024$0.85 vs $0.82+$0.03 ✅$0.0B vs $0.0B+$0.0B ✅FY2025 guidance $2.61-2.91
Q3 2024$0.92 vs $0.86+$0.06 ✅$0.0B vs $0.0B+$0.0B ✅Maintained FY2024
Q2 2024$0.49 vs $0.47+$0.02 ✅$0.0B vs $0.0B+$0.0B ✅Maintained
Q1 2024$0.75 vs $0.72+$0.03 ✅$0.0B vs $0.0B+$0.0B ✅Raised slightly
(e) Confidence Band Commentary
POR has a history of modest EPS beats (~3-5% above estimates). The major swing factor is weather (hydro conditions affect purchased power costs) and rate case timing. FY2025 estimate is slightly down from FY2024 ($2.77 vs $3.01 actual) due to higher interest expense from Frontier capex. FY2026 expected rebound to $3.46 assumes rate case outcomes are favorable and capex moderates. The tight estimate range ($3.33-$3.62) suggests high confidence in regulated earnings.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull case: POR is uniquely positioned for Pacific Northwest data center load growth. Oregon/Washington are AI/cloud infrastructure hotspots (Microsoft, Google, Meta all expanding). Load growth drives rate base expansion → OPUC allows higher earnings → EPS growth without needing to cut corners. A favorable rate case in 2026 could deliver $3.50+ EPS. Bull IV: $56.88. The 5% DPS growth streak over 20 years demonstrates regulatory partnership is working.

Bear case: POR is trading at $53.37 — significantly above analyst consensus PT of $48.09. The stock has run up ~25% from its 52-week low of $42.68 and now looks overvalued. Wildfire liability risk has not been fully resolved. Share dilution at 6-9%/yr is a meaningful headwind to per-share value. If Oregon's economy slows or data center buildout delays, load forecasts miss and rate case arguments weaken. Bear IV: $38.27. The stock deserves a Hold-to-Reduce rating at these levels.

Key assumptions — Base case: DPS grows at 5%/yr (consistent with 20-year track record), Ke 7.6% (reflecting regulatory risk and dilution premium), terminal growth 2.5%. Base IV $48.80 — validates the analyst consensus Hold rating and $48.09 PT. The stock at $53.37 is ~10% overvalued on our model.

Position view: Joseph holds 4,984 shares at $42.57 cost — a $54,117 unrealized gain (+26.6%). At today's $53.37, the position is worth ~$266K. The stock has appreciated well beyond fair value. Consider reducing 20–30% of the position on this price strength, locking in gains, and redeploying capital into the underweight Industrials or cash.

⚖️ DDM Verdict: Reduce — Portland General Electric Company (POR)
Current price: $53.37 | Analyst Avg PT: $48.09
$38
🔴 Bear
$49
📊 Base
$57
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$48Begin position
Tier 2 — Add≤$44Add on weakness
Tier 3 — Full≤$41Full allocation
Sell Alert≥$58Above fair value — consider trimming

Reduce — current price $53.37 is ~10.5% above fair value and analyst consensus PT.

  • Base IV: $48.80 | Analyst consensus PT: $48.09 | Current price: $53.37 → 10.5% overvalued
  • 11 analysts: consensus Hold, not a single Buy rating. Highest PT is $55 (UBS)
  • Recommendation: Trim 25–30% of position at $52–54 range, locking in the 26% gain from $42.57
  • Re-entry zone: $47–49 (at/near analyst consensus PT and fair value)
  • Full position exit: if price reaches $58+ (near Bull IV, would be overvalued by 20%+)
  • Thesis remains intact for income: 3.94% yield, 20-year streak, data center load growth optionality
  • Thesis breaks if: Wildfire liability triggers equity raise OR payout exceeds 90% EPS for 2+ years

Great entry (2022–2023 below $43) has paid off. Trim into strength — don't hold indefinitely when the stock has run above analyst consensus. The dividend income ($10,466/yr on full position) is still valuable; keep a core holding but reduce the overweight.

📂 Current Position Summary
MetricValue
Shares Held4,984.26
Average Cost Basis$42.57
Current Market Value$266,010
Unrealized P&L$+53,830 (+25.4%)
Annual Dividend Income$10,467/yr
Yield on Cost4.93%
vs Target Position (~$200K)$266,010 vs $200,000 (133% of target)
Bore Family Office • Analysis generated by Lurch • Not investment advice.