US · GPJA
Georgia Power Company 5% JR SUB NT 77
- Sector
- Utilities · Regulated Electric
- Headquarters
- Atlanta, GA
- Website
- georgiapower.com
Price · as of 2025-12-31
$22.27
Market cap 215.42M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $5,636.85 | +25,208.22% |
| Intrinsic Value(DCF) | $26,003,768.60 | +116,751,132.89% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $63,733.25 | +286,048.36% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $207.44 | $1,484.80 | |||
| 2014 | $278.00 | $2,226.30 | |||
| 2015 | $191.65 | $143.15 | |||
| 2016 | $0.00 | $1,249.99 | |||
| 2017 | $0.00 | $1,124.48 | |||
| 2018 | $17.33 | $2,937.25 | $537.88 | $0.00 | $810.82 |
| 2019 | $18.95 | $3,587.62 | $482.27 | $2.70 | $1,474.42 |
| 2020 | $20.72 | $3,407.08 | $46.53 | $134.53 | $1,187.45 |
| 2021 | $20.19 | $3,274.39 | $0.00 | $0.00 | $1,200.27 |
| 2022 | $19.56 | $3,650.78 | $1,571.36 | $0.00 | $6,272.72 |
| 2023 | $21.83 | $4,304.85 | $0.00 | $427.36 | $0.00 |
| 2024 | $21.43 | $5,976.49 | $0.00 | $125.55 | $7,873.89 |
| 2025 | $23.48 | $5,636.85 | $2,637,045.48 | $0.00 | $63,733.25 |
AI valuation
Our deep-learning model estimates Georgia Power Company 5% JR SUB NT 77's (GPJA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $5,636.85
- Current price
- $22.27
- AI upside
- +25,208.22%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$26,003,768.60
+116,751,132.89% upside
Graham-Dodd
—
— upside
Graham Formula
$63,733.25
+286,048.36% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GPJA | Georgia Power Company 5% … | $22.27 | 215.42M | +25,208% | +116,751,133% | — | +286,048% | 0.06 | 0.07 | 0.01 | 0.24 | — | 0.07 | 74.70% | 24.65% | 14.69% | 30.50% | 25.22% | 13.62% | 0.83 | 2.25 | 0.00 | 0.00 | 0.22 | -9902.00% | 16082.00% | -4271739.00% | 3784.78% | 9.11 | 39.08% | 1164.16% | 72.30% | 7631.35% | 0.45 | 0.34 | 0.11 | — |
| CDZI | Cadiz Inc. | $5.20 | 436.59M | +950% | -72% | — | — | -8.05 | 7.38 | 26.08 | -14.89 | — | 8.87 | 24.04% | -241.98% | -324.10% | -84.24% | -23.34% | -25.75% | 2.53 | -2.90 | 1.79 | 1.52 | -3.20 | -536.00% | 38257.00% | -1589.00% | -8.96% | -1.49 | -22.55% | 2.04% | -16.40% | 2.04% | -13.73 | -14.21 | 33.22 | -5.94 |
| EMP | Entergy Mississippi, Inc.… | $20.85 | 180.69M | +82% | +2,071,124% | +179% | +219% | 27.84 | 0.55 | 0.72 | 2.14 | 46.72 | 0.55 | 66.82% | 24.73% | 13.58% | 2.09% | 13.27% | 9.56% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | 5959.00% | 898.00% | 698705.00% | 6.75% | 0.09 | 3.36% | 0.00% | 0.00% | 0.00% | 3.85 | 19.64 | 0.95 | — |
| ENO | Entergy New Orleans, LLC … | $22.65 | 191.07M | +70% | +1,902,891% | +157% | +194% | 30.14 | 0.60 | 0.78 | 2.27 | 50.58 | 0.60 | 66.82% | 24.73% | 13.58% | 2.09% | 13.87% | 30.05% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | 5959.00% | 898.00% | 38083.00% | 6.24% | 0.09 | 3.51% | 0.00% | 0.00% | 0.00% | 4.09 | 20.87 | 1.01 | — |
| GWRS | Global Water Resources, I… | $9.16 | 263.35M | +121% | -47% | — | -80% | 46.77 | 5.69 | 5.14 | 14.28 | — | 9.12 | 73.95% | 17.77% | 10.99% | 12.03% | 4.33% | 1.51% | 2.62 | 1.54 | 0.87 | 0.81 | 4.28 | -2727.00% | -63.00% | -44206.00% | -3.89% | 0.98 | -6.62% | 2.70% | 126.10% | 2.70% | 41.27 | -36.67 | 7.33 | 0.65 |
| PCYO | Pure Cycle Corporation | $10.57 | 254.64M | +458% | -51% | -18% | — | 20.07 | 1.84 | 10.09 | 12.28 | 160.58 | 1.90 | 61.45% | 29.40% | 50.25% | 9.62% | 4.75% | 8.47% | 0.05 | 18.00 | 2.72 | 2.00 | -0.75 | 1250.00% | -925.00% | -90065.00% | 1.40% | 1.13 | 3.05% | 0.00% | 0.00% | 0.18% | 32.34 | 67.19 | 9.51 | 8.26 |
| RGCO | RGC Resources, Inc. | $22.06 | 229.3M | -27% | -57% | -77% | +18% | 16.93 | 1.98 | 2.36 | 10.50 | 151.03 | 1.98 | 34.46% | 19.35% | 13.93% | 11.98% | 5.47% | 4.08% | 1.31 | 2.82 | 1.03 | 0.32 | 4.14 | 1121.00% | 1263.00% | -27632.00% | 3.66% | 1.28 | 3.18% | 3.77% | 63.80% | 4.26% | 20.13 | 45.19 | 3.90 | 1.15 |
| VGAS | Verde Clean Fuels, Inc. | $1.51 | 67.27M | — | — | — | — | -2.26 | 2.32 | — | -0.49 | -0.83 | 2.85 | 0.00% | — | — | -98.53% | 92.12% | -37.89% | 0.02 | — | 7.18 | 6.86 | 1.85 | 27111.00% | — | 2463.00% | -48.10% | -3.16 | 90.33% | 0.00% | 0.00% | 0.00% | -0.42 | -0.43 | — | 2.57 |
| VIASP | Via Renewables, Inc. | $25.73 | 97.58M | +380% | +6% | +104% | -93% | 2.50 | 0.47 | 0.18 | 1.33 | 0.20 | 2.71 | 42.14% | 21.10% | 15.31% | 19.85% | 35.48% | 8.71% | 0.71 | — | 2.52 | 1.95 | 0.45 | 126691.00% | -835.00% | 214.00% | 69.22% | 0.68 | 26.10% | 15.37% | 38.40% | 43.22% | 1.26 | 2.18 | 0.27 | 2.70 |
About Georgia Power Company 5% JR SUB NT 77
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.
- CEO
- None
- Employees
- 0
- Beta
- 0.55
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($26,003,768.60 ÷ $22.27) − 1 = +116,751,132.89% (DCF, example).