GPJA - NYSE

Georgia Power Company 5% JR SUB NT 77

Georgia Power Company 5% JR SUB NT 77

GPJAยทNYSE

$21.95

-0.14%
UtilitiesRegulated Electric

Georgia Power Co. engages in the generation, transmission, distribution, and purchase of electricity. It maintains a diverse generation mix that includes nuclear, coal and natural gas, and renewable such as solar, hydroelectric, and wind. The company was founded in 1883 and is headquartered in Atlanta, GA.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$203.29M
EPS3.9400
P/E Ratio5.57
Earnings Date06/30/2023
Georgia Power Company 5% JR SUB NT 77

Georgia Power Company 5% JR SUB NT 77 Fair Value Envelope

GPJA ยท NYSE

Our analysis suggests that GPJA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.95, this represents a potential HIDDEN relative to our calculated worth for Georgia Power Company 5% JR SUB NT 77.

HIDDEN
Intrinsic Value
Current Price: $21.95

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$89,121.8B
+ Cash & Equivalents$0
Firm Value$89,121.8B
- Debt$3.0B
Equity Value$89,118.8B
/ Shares Outstanding9,261,499B
DCF Value$9.6M
UNDERVALUED BY 43838174%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$19.6B
$39.2B
$78.4B
$156.8B
$313.7B
$627.3B
$1,254.7B
$2,509.3B
$5,018.6B
$10,037.2B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$19.6B
$39.2B
$78.4B
$156.8B
$313.7B
$627.3B
$1,254.7B
$2,509.3B
$5,018.6B
$10,037.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$18.2B
$33.6B
$62.2B
$115.3B
$213.5B
$395.3B
$732.1B
$1,355.7B
$2,510.6B
$4,649.2B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your GPJA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.