As of 2024-09-11, the Intrinsic Value of Consolidated Edison Inc (ED) is
107.61 USD. This ED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.97 USD, the upside of Consolidated Edison Inc is
%.
The range of the Intrinsic Value is 72.47 - 168.08 USD
107.61 USD
Intrinsic Value
ED Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.47 - 168.08 |
107.61 |
2.5% |
| DCF (Growth 10y) |
88.64 - 187.78 |
125.23 |
19.3% |
| DCF (EBITDA 5y) |
95.81 - 125.23 |
109.62 |
4.4% |
| DCF (EBITDA 10y) |
107.45 - 148.67 |
126.51 |
20.5% |
| Fair Value |
78.82 - 78.82 |
78.82 |
-24.91% |
| P/E |
98.73 - 171.25 |
128.74 |
22.6% |
| EV/EBITDA |
101.69 - 135.13 |
118.20 |
12.6% |
| EPV |
212.61 - 320.39 |
266.50 |
153.9% |
| DDM - Stable |
40.65 - 90.05 |
65.35 |
-37.7% |
| DDM - Multi |
78.00 - 131.67 |
97.72 |
-6.9% |
ED Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,301.77 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
345.83 |
| Enterprise Value (mil) |
60,814.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.51% |
| Cost of Debt |
4.47% |
| WACC |
5.98% |