IntrinsicIntrinsic
← Scroll for more →

Mge Energy Inc (MGEE)

Electric, Gas & Sanitary Services

Latest Price
$74.17
TTM P/E
19.02
Normalized P/E
22.19
TTM Div Yield
2.53%
Fwd Div Yield
2.74%
Book Value
36.88
P/B Ratio
2.01

Valuation metrics

adjust assumptions →
EPS: $3.72
Book value / share: $35.68
Formula: √(22.5 × EPS × BVPS)
Graham Number
$54.65
26% downside
Norm. op. income: $138M (median of 7yr)
Tax rate: 17%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$7.04
91% downside
Base FCF: $28M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$33.27
55% downside
EPS: $3.72
Target P/E: 22×
Formula: EPS × P/E
P/E Fair Value
$81.84
+10% upside

Institutional Ownership

70.7% held by institutions
InstitutionSharesValueOwnership %ChangeFiling Date
BlackRock, Inc.6.09M$496.0M16.58%+634.2K2026-06-30
Vanguard Portfolio Management LLC2.79M$227.0M7.60%+130.7K2026-06-30
State Street Corp2.05M$167.0M5.58%+131.1K2026-06-30
Vanguard Capital Management LLC1.70M$138.0M4.63%+61.7K2026-06-30
Geode Capital Management, LLC1.01M$81.0M2.73%+79.3K2026-06-30
Zimmer Partners, LP1.00M$81.0M2.72%+999.5K2026-06-30
Dimensional Fund Advisors LP701.0K$57.0M1.91%+16.7K2026-06-30
Morgan Stanley545.5K$44.0M1.48%+239.1K2026-06-30
Westwood Holdings Group Inc530.6K$43.0M1.44%--2026-06-30
Two Sigma Investments, LP487.0K$39.0M1.32%--2026-06-30
View all institutional holders →