ED
Consolidated Edison Inc
Price:  
99.31 
USD
Volume:  
3,451,186.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ED Intrinsic Value

26.20 %
Upside

What is the intrinsic value of ED?

As of 2025-07-09, the Intrinsic Value of Consolidated Edison Inc (ED) is 125.37 USD. This ED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.31 USD, the upside of Consolidated Edison Inc is 26.20%.

The range of the Intrinsic Value is 67.41 - 286.08 USD

Is ED undervalued or overvalued?

Based on its market price of 99.31 USD and our intrinsic valuation, Consolidated Edison Inc (ED) is undervalued by 26.20%.

99.31 USD
Stock Price
125.37 USD
Intrinsic Value
Intrinsic Value Details

ED Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 67.41 - 286.08 125.37 26.2%
DCF (Growth 10y) 91.21 - 322.69 152.90 54.0%
DCF (EBITDA 5y) 77.13 - 97.68 85.62 -13.8%
DCF (EBITDA 10y) 97.04 - 127.82 110.29 11.1%
Fair Value 54.12 - 54.12 54.12 -45.50%
P/E 103.60 - 114.73 110.50 11.3%
EV/EBITDA 96.40 - 112.75 101.00 1.7%
EPV 251.01 - 344.13 297.57 199.6%
DDM - Stable 52.42 - 154.01 103.22 3.9%
DDM - Multi 69.60 - 149.83 94.08 -5.3%

ED Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,781.39
Beta -0.19
Outstanding shares (mil) 360.30
Enterprise Value (mil) 61,124.39
Market risk premium 4.60%
Cost of Equity 7.04%
Cost of Debt 4.47%
WACC 5.64%