$49.55
Above FV▼ -40.5% against the close used
Model range $12.73 – $58.96
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$12.73Fair value$49.55Bull$58.96
FairClose
52-week traded range
52W low $81.7052W high $99.75
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Sempra closed at $83.34, 68.2% above the consensus fair value of $49.55 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 30.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$51.54
-38.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$55.24
-33.7%
√(22.5 × EPS × BVPS)
EPS=2.75, BVPS=49.31 · outside Graham range (P/E 30.3, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
$55.00
-34.0%
EPS × 20x (sector P/E)
EPS=2.75, Sector P/E=20x
Peter Lynch (PEG)
$12.73
-84.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2.75, g=4.6%
EV/EBITDA
$58.96
-29.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.35B
Dividend Discount (DDM)
$32.94
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.58, r=10%, g=2%
Book Value (P/B)
$19.02
-77.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=49.31, ROE=5.7%, g=3%, r=10%
Reverse DCF
$83.34
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.7% | Historical: -4.6%
Margin of Safety
$40.45
-51.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=53.93, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.